{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["00. MENU","01. PC","6. (b). CAPEX_SUL","07 (b). OPEX_SUL"," 02. TARIFA"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":10470,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"00. MENU","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,1,26,4],[25,1,25,4],[24,1,24,4],[11,1,21,9],[5,1,5,9],[9,1,9,9],[7,1,7,9]]}
[]
[]
[]
[]
[]
[null,"CONCESSÃO DE TRANSPORTE PÚBLICO DE PASSAGEIROS DA REGIÃO METROPOLITANA DE CURITIBA"]
[null,"01. PC"]
[null,"Dados de entrada para cálculo da TARIFA DE REMUNERAÇÃO TÉCNICA."]
[null,"02. TARIFA"]
[null,"Calcula o valor da tarifa para o sistema através da Metodologia de Cálculo Tarifário."]
[]
[null,"LOTE 4\nEsta planilha refere ao Apêndice ao ANEXO VIII e deve ser elaborado e apresentada pela parte interessada no Edital de Licitação que tem como objeto a \"CONCESSÃO da exploração, operação e manutenção do STPP, dividida em 04 (quatro) LOTES, para os LICITANTES que apresentarem a proposta mais vantajosa, conforme os termos deste EDITAL e seus ANEXOS.\".\nAs informações contidas nesta planilha são não vinculantes\nApenas as células com fundo amarelo e fonte azul devem ser preenchidas "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Padrão de formatação utilizado - Legenda"]
[null,"Células com fundo amarelo e fonte azul",null,null,null,"Células a serem preenchidas pela parte interessada"]
[null,"Células com fonte verde",null,null,null,"Células que têm origem em outra aba (Não alterar)"]
[null,"Células com fonte preta",null,null,null,"Fórmulas (Não alterar)"]

{"sheet":"01. PC","index":1,"n_rows":72,"n_cols":18,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sim","não"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sim","não"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sim","não"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sim","não"]
[]
[null,"Premissas","Valor"]
[]
[null,"Data base","2023-10-01"]
[]
[null,"Prazo - em anos",12]
[]
[null,"Tarifa pública",5.5]
[]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[]
[null,"Passageiros Equivalentes por ano",6565016.1987272725]
[]
[null,"KM Total (mensal)",993178.05465166678]
[]
[null,"KM Micro (mensal)",0]
[null,null,null,null,"MICRO ESPECIAL EURO 6"]
[null,"KM Comum (mensal)",565959.60076666682]
[]
[null,"KM Semipadron multimodal (mensal)",30365.953030000001]
[]
[null,"KM Articulado Padrão (mensal)",172859.777455]
[]
[null,"KM Articulado Multimodal (mensal)",118879.4459066667]
[]
[null,"KM 5 portas LD (mensal)",105113.27749333334]
[]
[null,"KM Articulado Expresso ",0]
[]
[null,"KM Biarticulado",0]
[]
[null,"Total de Patrimonial",164]
[]
[null,"Unid. Micro",0]
[null,null,null,null,"MICRO ESPECIAL EURO 6"]
[null,"Unid. Comum (mensal)",88]
[]
[null,"Unid. Semipadron multimodal (mensal)",8]
[]
[null,"Unid. Articulado Padrão (mensal)",32]
[]
[null,"Unid. Articulado Multimodal (mensal)",18]
[]
[null,"Unid.  5 portas LD (mensal)",18]
[]
[null,"Unid. Articulado Expresso ",0]
[]
[null,"Unid. Biarticulado",0]
[]
[null,"Total Operante",148]
[]
[null,"Unid. Micro",0]
[null,null,null,null,"MICRO ESPECIAL EURO 6"]
[null,"Unid. Comum (mensal)",80]
[]
[null,"Unid. Semipadron multimodal (mensal)",7]
[]
[null,"Unid. Articulado Padrão (mensal)",29]
[]
[null,"Unid. Articulado Multimodal (mensal)",16]
[]
[null,"Unid.  5 portas LD (mensal)",16]
[]
[null,"Unid. Articulado Expresso ",0]
[]
[null,"Unid. Biarticulado",0]

{"sheet":"6. (b). CAPEX_SUL","index":2,"n_rows":1044,"n_cols":23,"rows_kept":1044,"cut":false,"hidden":true,"merged":[[11,1,11,2],[6,1,6,17],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[210,1,210,17],[12,1,12,2],[14,1,14,17],[65,1,65,2],[66,1,66,17],[77,1,77,2],[79,1,79,17],[107,1,107,2],[109,1,109,17],[116,1,116,2],[118,1,118,17],[208,1,208,2],[766,1,766,2],[768,1,768,17],[858,1,858,2],[576,1,576,2],[578,1,578,17],[668,1,668,2],[670,1,670,2],[671,1,671,2],[672,1,672,2],[222,20,222,22],[408,20,408,22],[673,1,673,2],[674,1,674,2],[676,1,676,17],[300,1,300,2],[302,1,302,17],[392,1,392,2],[394,1,394,17],[484,1,484,2],[486,1,486,17],[860,1,860,17],[950,1,950,2],[952,1,952,17],[1042,1,1042,2],[1043,1,1043,2]]}
[]
[]
[]
[]
[]
[]
[null,"FROTA  - TOTAL"]
[null,"TIPO",null,1,{"$f":"D8+1","v":2},{"$f":"E8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",null,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",null,{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",null,{"$f":"D108","v":0},{"$f":"E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",null,{"$f":"D117","v":0},{"$f":"E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D9:D12)","v":0},{"$f":"SUM(E9:E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IDADE - BÁSICO"]
[null,"TIPO","QUANT.",1,{"$f":"D16+1","v":2},{"$f":"E16+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1]
[null,"BÁSICO",{"$f":"C17+1","v":2}]
[null,"BÁSICO",{"$f":"C18+1","v":3}]
[null,"BÁSICO",4]
[null,"BÁSICO",5]
[null,"BÁSICO",6]
[null,"BÁSICO",7]
[null,"BÁSICO",8]
[null,"BÁSICO",9]
[null,"BÁSICO",10]
[null,"BÁSICO",11]
[null,"BÁSICO",12]
[null,"BÁSICO",13]
[null,"BÁSICO",14]
[null,"BÁSICO",15]
[null,"BÁSICO",16]
[null,"BÁSICO",17]
[null,"BÁSICO",18]
[null,"BÁSICO",19]
[null,"BÁSICO",20]
[null,"BÁSICO",21]
[null,"BÁSICO",22]
[null,"BÁSICO",23]
[null,"BÁSICO",24]
[null,"BÁSICO",25]
[null,"BÁSICO",26]
[null,"BÁSICO",27]
[null,"BÁSICO",28]
[null,"BÁSICO",29]
[null,"BÁSICO",30]
[null,"BÁSICO",31]
[null,"BÁSICO",32]
[null,"BÁSICO",33]
[null,"BÁSICO",34]
[null,"BÁSICO",35]
[null,"BÁSICO",36]
[null,"BÁSICO",37]
[null,"BÁSICO",38]
[null,"BÁSICO",39]
[null,"BÁSICO",40]
[null,"BÁSICO",41]
[null,"BÁSICO",42]
[null,"BÁSICO",43]
[null,"BÁSICO",44]
[null,"BÁSICO",45]
[null,"BÁSICO",46]
[null,"BÁSICO",47]
[null,"BÁSICO",48]
[null,"BÁSICO",{"$f":"C64+1","v":49}]
[null,"QUANTIDADE",null,{"$f":"COUNT(D17:D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IDADE - MIDI"]
[]
[null,"TIPO","QUANT.",1,{"$f":"D69+1","v":2},{"$f":"E69+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"MIDI",1]
[null,"MIDI",{"$f":"C70+1","v":2}]
[null,"MIDI",{"$f":"C71+1","v":3}]
[null,"MIDI",4]
[null,"MIDI",5]
[null,"MIDI",6]
[null,"MIDI",7]
[null,"MIDI",8]
[null,"QUANTIDADE",null,{"$f":"COUNT(D70:D77)","v":0},{"$f":"COUNT(E70:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IDADE - LOW ENTRY"]
[null,"TIPO","QUANT.",1,{"$f":"D81+1","v":2},{"$f":"E81+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"LOW ENTRY",1]
[null,"LOW ENTRY",{"$f":"C82+1","v":2}]
[null,"LOW ENTRY",{"$f":"C83+1","v":3}]
[null,"LOW ENTRY",4]
[null,"LOW ENTRY",5]
[null,"LOW ENTRY",6]
[null,"LOW ENTRY",{"$f":"C87+1","v":7}]
[null,"LOW ENTRY",{"$f":"C88+1","v":8}]
[null,"LOW ENTRY",9]
[null,"LOW ENTRY",10]
[null,"LOW ENTRY",11]
[null,"LOW ENTRY",12]
[null,"LOW ENTRY",13]
[null,"LOW ENTRY",14]
[null,"LOW ENTRY",15]
[null,"LOW ENTRY",16]
[null,"LOW ENTRY",{"$f":"C96+1","v":16}]
[null,"LOW ENTRY",17]
[null,"LOW ENTRY",18]
[null,"LOW ENTRY",19]
[null,"LOW ENTRY",20]
[null,"LOW ENTRY",21]
[null,"LOW ENTRY",22]
[null,"LOW ENTRY",23]
[null,"LOW ENTRY",24]
[null,"LOW ENTRY",25]
[null,"QUANTIDADE",null,{"$f":"COUNT(D82:D107)","v":0},{"$f":"COUNT(E82:E107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IDADE - ARTICULADO PUB"]
[null,"TIPO","QUANT.",1,{"$f":"D111+1","v":2},{"$f":"E111+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"ARTICULADO PUB",1]
[null,"ARTICULADO PUB",{"$f":"C112+1","v":2}]
[null,"ARTICULADO PUB",{"$f":"C113+1","v":3}]
[null,"ARTICULADO PUB",4]
[null,"ARTICULADO PUB",5]
[null,"QUANTIDADE",null,{"$f":"COUNT(D112:D116)","v":0},{"$f":"COUNT(E112:E116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FROTA - PREÇO "]
[null,"TIPO","QUANT.",1,{"$f":"D120+1","v":2},{"$f":"E120+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,{"$f":"IF(Prazo<D$120,0,IF(D17=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C121+1","v":2},{"$f":"IF(Prazo<D$120,0,IF(D18=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C122+1","v":3},{"$f":"IF(Prazo<D$120,0,IF(D19=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,{"$f":"IF(Prazo<D$120,0,IF(D20=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,{"$f":"IF(Prazo<D$120,0,IF(D21=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,{"$f":"IF(Prazo<D$120,0,IF(D22=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,{"$f":"IF(Prazo<D$120,0,IF(D23=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,{"$f":"IF(Prazo<D$120,0,IF(D24=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,{"$f":"IF(Prazo<D$120,0,IF(D25=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,{"$f":"IF(Prazo<D$120,0,IF(D26=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,{"$f":"IF(Prazo<D$120,0,IF(D27=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,{"$f":"IF(Prazo<D$120,0,IF(D28=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BÁSICO",575000]
[null,"BÁSICO",13,{"$f":"IF(Prazo<D$120,0,IF(D29=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"MIDI",550000]
[null,"BÁSICO",14,{"$f":"IF(Prazo<D$120,0,IF(D30=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"LOW ENTRY",715000]
[null,"BÁSICO",15,{"$f":"IF(Prazo<D$120,0,IF(D31=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"ELÉTRICO  ARTICULADO",75000]
[null,"BÁSICO",16,{"$f":"IF(Prazo<D$120,0,IF(D32=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",17,{"$f":"IF(Prazo<D$120,0,IF(D33=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",18,{"$f":"IF(Prazo<D$120,0,IF(D34=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",19,{"$f":"IF(Prazo<D$120,0,IF(D35=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",20,{"$f":"IF(Prazo<D$120,0,IF(D36=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",21,{"$f":"IF(Prazo<D$120,0,IF(D37=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",22,{"$f":"IF(Prazo<D$120,0,IF(D38=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",23,{"$f":"IF(Prazo<D$120,0,IF(D39=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",24,{"$f":"IF(Prazo<D$120,0,IF(D40=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",25,{"$f":"IF(Prazo<D$120,0,IF(D41=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",26,{"$f":"IF(Prazo<D$120,0,IF(D42=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",27,{"$f":"IF(Prazo<D$120,0,IF(D43=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",28,{"$f":"IF(Prazo<D$120,0,IF(D44=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",29,{"$f":"IF(Prazo<D$120,0,IF(D45=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,{"$f":"IF(Prazo<D$120,0,IF(D46=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,{"$f":"IF(Prazo<D$120,0,IF(D47=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,{"$f":"IF(Prazo<D$120,0,IF(D48=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,{"$f":"IF(Prazo<D$120,0,IF(D49=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,{"$f":"IF(Prazo<D$120,0,IF(D50=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,{"$f":"IF(Prazo<D$120,0,IF(D51=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,{"$f":"IF(Prazo<D$120,0,IF(D52=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,{"$f":"IF(Prazo<D$120,0,IF(D53=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,{"$f":"IF(Prazo<D$120,0,IF(D54=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,{"$f":"IF(Prazo<D$120,0,IF(D55=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,{"$f":"IF(Prazo<D$120,0,IF(D56=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,{"$f":"IF(Prazo<D$120,0,IF(D57=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,{"$f":"IF(Prazo<D$120,0,IF(D58=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,{"$f":"IF(Prazo<D$120,0,IF(D59=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,{"$f":"IF(Prazo<D$120,0,IF(D60=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,{"$f":"IF(Prazo<D$120,0,IF(D61=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,{"$f":"IF(Prazo<D$120,0,IF(D62=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,{"$f":"IF(Prazo<D$120,0,IF(D63=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,{"$f":"IF(Prazo<D$120,0,IF(D64=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,{"$f":"IF(Prazo<D$120,0,IF(D65=\"\",0,$V$132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,{"$f":"IF(Prazo<D$120,0,IF(D70=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,{"$f":"IF(Prazo<D$120,0,IF(D71=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,{"$f":"IF(Prazo<D$120,0,IF(D72=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,{"$f":"IF(Prazo<D$120,0,IF(D73=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,{"$f":"IF(Prazo<D$120,0,IF(D74=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,{"$f":"IF(Prazo<D$120,0,IF(D75=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,{"$f":"IF(Prazo<D$120,0,IF(D76=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,{"$f":"IF(Prazo<D$120,0,IF(D77=\"\",0,$V$133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,{"$f":"IF(Prazo<D$120,0,IF(D82=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,{"$f":"IF(Prazo<D$120,0,IF(D83=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,{"$f":"IF(Prazo<D$120,0,IF(D84=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,{"$f":"IF(Prazo<D$120,0,IF(D85=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,{"$f":"IF(Prazo<D$120,0,IF(D86=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,{"$f":"IF(Prazo<D$120,0,IF(D87=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,{"$f":"IF(Prazo<D$120,0,IF(D88=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,{"$f":"IF(Prazo<D$120,0,IF(D89=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,{"$f":"IF(Prazo<D$120,0,IF(D90=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C186+1","v":67},{"$f":"IF(Prazo<D$120,0,IF(D91=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,{"$f":"IF(Prazo<D$120,0,IF(D92=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,{"$f":"IF(Prazo<D$120,0,IF(D93=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,{"$f":"IF(Prazo<D$120,0,IF(D94=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,{"$f":"IF(Prazo<D$120,0,IF(D95=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,{"$f":"IF(Prazo<D$120,0,IF(D96=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,{"$f":"IF(Prazo<D$120,0,IF(D97=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,{"$f":"IF(Prazo<D$120,0,IF(D98=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,{"$f":"IF(Prazo<D$120,0,IF(D99=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,{"$f":"IF(Prazo<D$120,0,IF(D100=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,{"$f":"IF(Prazo<D$120,0,IF(D101=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,{"$f":"IF(Prazo<D$120,0,IF(D102=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,{"$f":"IF(Prazo<D$120,0,IF(D103=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,{"$f":"IF(Prazo<D$120,0,IF(D104=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,{"$f":"IF(Prazo<D$120,0,IF(D105=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,{"$f":"IF(Prazo<D$120,0,IF(D106=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,{"$f":"IF(Prazo<D$120,0,IF(D107=\"\",0,$V$134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,{"$f":"IF(Prazo<D$120,0,IF(D112=\"\",0,$V$135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,{"$f":"IF(Prazo<D$120,0,IF(D113=\"\",0,$V$135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,{"$f":"IF(Prazo<D$120,0,IF(D114=\"\",0,$V$135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,{"$f":"IF(Prazo<D$120,0,IF(D115=\"\",0,$V$135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,{"$f":"IF(Prazo<D$120,0,IF(D116=\"\",0,$V$135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D121:D208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FROTA - VALOR JUSTO"]
[null,"TIPO","QUANT.",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,{"$f":"IF($B213=\"BÁSICO\",IFERROR(D121*(1-VLOOKUP(D17,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C213+1","v":2},{"$f":"IF($B214=\"BÁSICO\",IFERROR(D122*(1-VLOOKUP(D18,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C214+1","v":3},{"$f":"IF($B215=\"BÁSICO\",IFERROR(D123*(1-VLOOKUP(D19,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,{"$f":"IF($B216=\"BÁSICO\",IFERROR(D124*(1-VLOOKUP(D20,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,{"$f":"IF($B217=\"BÁSICO\",IFERROR(D125*(1-VLOOKUP(D21,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,{"$f":"IF($B218=\"BÁSICO\",IFERROR(D126*(1-VLOOKUP(D22,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,{"$f":"IF($B219=\"BÁSICO\",IFERROR(D127*(1-VLOOKUP(D23,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,{"$f":"IF($B220=\"BÁSICO\",IFERROR(D128*(1-VLOOKUP(D24,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,{"$f":"IF($B221=\"BÁSICO\",IFERROR(D129*(1-VLOOKUP(D25,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,{"$f":"IF($B222=\"BÁSICO\",IFERROR(D130*(1-VLOOKUP(D26,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,{"$f":"IF($B223=\"BÁSICO\",IFERROR(D131*(1-VLOOKUP(D27,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"DEPRECIAÇÃO"]
[null,"BÁSICO",12,{"$f":"IF($B224=\"BÁSICO\",IFERROR(D132*(1-VLOOKUP(D28,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"ANO","ANUAL","ACUM."]
[null,"BÁSICO",13,{"$f":"IF($B225=\"BÁSICO\",IFERROR(D133*(1-VLOOKUP(D29,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,{"$f":"V225","v":0}]
[null,"BÁSICO",14,{"$f":"IF($B226=\"BÁSICO\",IFERROR(D134*(1-VLOOKUP(D30,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1,0.13849999999999996,{"$f":"W225+V226","v":0.13849999999999996}]
[null,"BÁSICO",15,{"$f":"IF($B227=\"BÁSICO\",IFERROR(D135*(1-VLOOKUP(D31,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2,0.12690000000000001,{"$f":"W226+V227","v":0.26539999999999997}]
[null,"BÁSICO",16,{"$f":"IF($B228=\"BÁSICO\",IFERROR(D136*(1-VLOOKUP(D32,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3,0.11540000000000006,0.38080000000000003]
[null,"BÁSICO",17,{"$f":"IF($B229=\"BÁSICO\",IFERROR(D137*(1-VLOOKUP(D33,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,0.1038,0.48460000000000003]
[null,"BÁSICO",18,{"$f":"IF($B230=\"BÁSICO\",IFERROR(D138*(1-VLOOKUP(D34,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5,9.2299999999999993E-2,0.57689999999999997]
[null,"BÁSICO",19,{"$f":"IF($B231=\"BÁSICO\",IFERROR(D139*(1-VLOOKUP(D35,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,8.0799999999999983E-2,0.65769999999999995]
[null,"BÁSICO",20,{"$f":"IF($B232=\"BÁSICO\",IFERROR(D140*(1-VLOOKUP(D36,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7,6.9199999999999984E-2,0.72689999999999988]
[null,"BÁSICO",21,{"$f":"IF($B233=\"BÁSICO\",IFERROR(D141*(1-VLOOKUP(D37,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8,5.7700000000000001E-2,0.78459999999999985]
[null,"BÁSICO",22,{"$f":"IF($B234=\"BÁSICO\",IFERROR(D142*(1-VLOOKUP(D38,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,4.6200000000000019E-2,0.83079999999999987]
[null,"BÁSICO",23,{"$f":"IF($B235=\"BÁSICO\",IFERROR(D143*(1-VLOOKUP(D39,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,3.4599999999999992E-2,0.86539999999999984]
[null,"BÁSICO",24,{"$f":"IF($B236=\"BÁSICO\",IFERROR(D144*(1-VLOOKUP(D40,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U235+1","v":11},2.3099999999999996E-2,0.88849999999999985]
[null,"BÁSICO",25,{"$f":"IF($B237=\"BÁSICO\",IFERROR(D145*(1-VLOOKUP(D41,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U236+1","v":12},1.1499999999999996E-2,0.8999999999999998]
[null,"BÁSICO",26,{"$f":"IF($B238=\"BÁSICO\",IFERROR(D146*(1-VLOOKUP(D42,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U237+1","v":13},0,0.8999999999999998]
[null,"BÁSICO",27,{"$f":"IF($B239=\"BÁSICO\",IFERROR(D147*(1-VLOOKUP(D43,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U238+1","v":14},0,0.8999999999999998]
[null,"BÁSICO",28,{"$f":"IF($B240=\"BÁSICO\",IFERROR(D148*(1-VLOOKUP(D44,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U239+1","v":15},0,0.8999999999999998]
[null,"BÁSICO",29,{"$f":"IF($B241=\"BÁSICO\",IFERROR(D149*(1-VLOOKUP(D45,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,{"$f":"IF($B242=\"BÁSICO\",IFERROR(D150*(1-VLOOKUP(D46,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,{"$f":"IF($B243=\"BÁSICO\",IFERROR(D151*(1-VLOOKUP(D47,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,{"$f":"IF($B244=\"BÁSICO\",IFERROR(D152*(1-VLOOKUP(D48,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,{"$f":"IF($B245=\"BÁSICO\",IFERROR(D153*(1-VLOOKUP(D49,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,{"$f":"IF($B246=\"BÁSICO\",IFERROR(D154*(1-VLOOKUP(D50,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,{"$f":"IF($B247=\"BÁSICO\",IFERROR(D155*(1-VLOOKUP(D51,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,{"$f":"IF($B248=\"BÁSICO\",IFERROR(D156*(1-VLOOKUP(D52,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,{"$f":"IF($B249=\"BÁSICO\",IFERROR(D157*(1-VLOOKUP(D53,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,{"$f":"IF($B250=\"BÁSICO\",IFERROR(D158*(1-VLOOKUP(D54,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,{"$f":"IF($B251=\"BÁSICO\",IFERROR(D159*(1-VLOOKUP(D55,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,{"$f":"IF($B252=\"BÁSICO\",IFERROR(D160*(1-VLOOKUP(D56,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,{"$f":"IF($B253=\"BÁSICO\",IFERROR(D161*(1-VLOOKUP(D57,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,{"$f":"IF($B254=\"BÁSICO\",IFERROR(D162*(1-VLOOKUP(D58,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,{"$f":"IF($B255=\"BÁSICO\",IFERROR(D163*(1-VLOOKUP(D59,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,{"$f":"IF($B256=\"BÁSICO\",IFERROR(D164*(1-VLOOKUP(D60,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,{"$f":"IF($B257=\"BÁSICO\",IFERROR(D165*(1-VLOOKUP(D61,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,{"$f":"IF($B258=\"BÁSICO\",IFERROR(D166*(1-VLOOKUP(D62,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,{"$f":"IF($B259=\"BÁSICO\",IFERROR(D167*(1-VLOOKUP(D63,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,{"$f":"IF($B260=\"BÁSICO\",IFERROR(D168*(1-VLOOKUP(D64,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,{"$f":"IF($B261=\"BÁSICO\",IFERROR(D169*(1-VLOOKUP(D65,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,{"$f":"IF($B262=\"MIDI\",IFERROR(D170*(1-VLOOKUP(D70,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,{"$f":"IF($B263=\"MIDI\",IFERROR(D171*(1-VLOOKUP(D71,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,{"$f":"IF($B264=\"MIDI\",IFERROR(D172*(1-VLOOKUP(D72,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,{"$f":"IF($B265=\"MIDI\",IFERROR(D173*(1-VLOOKUP(D73,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,{"$f":"IF($B266=\"MIDI\",IFERROR(D174*(1-VLOOKUP(D74,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,{"$f":"IF($B267=\"MIDI\",IFERROR(D175*(1-VLOOKUP(D75,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,{"$f":"IF($B268=\"MIDI\",IFERROR(D176*(1-VLOOKUP(D76,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,{"$f":"IF($B269=\"MIDI\",IFERROR(D177*(1-VLOOKUP(D77,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,{"$f":"IF($B270=\"LOW ENTRY\",IFERROR(D178*(1-VLOOKUP(D82,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,{"$f":"IF($B271=\"LOW ENTRY\",IFERROR(D179*(1-VLOOKUP(D83,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,{"$f":"IF($B272=\"LOW ENTRY\",IFERROR(D180*(1-VLOOKUP(D84,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,{"$f":"IF($B273=\"LOW ENTRY\",IFERROR(D181*(1-VLOOKUP(D85,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,{"$f":"IF($B274=\"LOW ENTRY\",IFERROR(D182*(1-VLOOKUP(D86,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,{"$f":"IF($B275=\"LOW ENTRY\",IFERROR(D183*(1-VLOOKUP(D87,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,{"$f":"IF($B276=\"LOW ENTRY\",IFERROR(D184*(1-VLOOKUP(D88,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,{"$f":"IF($B277=\"LOW ENTRY\",IFERROR(D185*(1-VLOOKUP(D89,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,{"$f":"IF($B278=\"LOW ENTRY\",IFERROR(D186*(1-VLOOKUP(D90,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C278+1","v":67},{"$f":"IF($B279=\"LOW ENTRY\",IFERROR(D187*(1-VLOOKUP(D91,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,{"$f":"IF($B280=\"LOW ENTRY\",IFERROR(D188*(1-VLOOKUP(D92,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,{"$f":"IF($B281=\"LOW ENTRY\",IFERROR(D189*(1-VLOOKUP(D93,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,{"$f":"IF($B282=\"LOW ENTRY\",IFERROR(D190*(1-VLOOKUP(D94,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,{"$f":"IF($B283=\"LOW ENTRY\",IFERROR(D191*(1-VLOOKUP(D95,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,{"$f":"IF($B284=\"LOW ENTRY\",IFERROR(D192*(1-VLOOKUP(D96,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,{"$f":"IF($B285=\"LOW ENTRY\",IFERROR(D193*(1-VLOOKUP(D97,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,{"$f":"IF($B286=\"LOW ENTRY\",IFERROR(D194*(1-VLOOKUP(D98,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,{"$f":"IF($B287=\"LOW ENTRY\",IFERROR(D195*(1-VLOOKUP(D99,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,{"$f":"IF($B288=\"LOW ENTRY\",IFERROR(D196*(1-VLOOKUP(D100,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,{"$f":"IF($B289=\"LOW ENTRY\",IFERROR(D197*(1-VLOOKUP(D101,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,{"$f":"IF($B290=\"LOW ENTRY\",IFERROR(D198*(1-VLOOKUP(D102,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,{"$f":"IF($B291=\"LOW ENTRY\",IFERROR(D199*(1-VLOOKUP(D103,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,{"$f":"IF($B292=\"LOW ENTRY\",IFERROR(D200*(1-VLOOKUP(D104,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,{"$f":"IF($B293=\"LOW ENTRY\",IFERROR(D201*(1-VLOOKUP(D105,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,{"$f":"IF($B294=\"LOW ENTRY\",IFERROR(D202*(1-VLOOKUP(D106,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,{"$f":"IF($B295=\"LOW ENTRY\",IFERROR(D203*(1-VLOOKUP(D107,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,{"$f":"IF($B296=\"ARTICULADO PUB\",IFERROR(D204*(1-VLOOKUP(D112,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,{"$f":"IF($B297=\"ARTICULADO PUB\",IFERROR(D205*(1-VLOOKUP(D113,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,{"$f":"IF($B298=\"ARTICULADO PUB\",IFERROR(D206*(1-VLOOKUP(D114,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,{"$f":"IF($B299=\"ARTICULADO PUB\",IFERROR(D207*(1-VLOOKUP(D115,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,{"$f":"IF($B300=\"ARTICULADO PUB\",IFERROR(D208*(1-VLOOKUP(D116,$U$225:$W$240,3,0)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D213:D300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Auxiliar de depreciação contábil"]
[null,"TIPO","QUANT.",1,{"$f":"D304+1","v":2},{"$f":"E304+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,{"$f":"IF(D489=1,1,0)","v":0},{"$f":"IF(E489=1,1,D305+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",{"$f":"C305+1","v":2},{"$f":"IF(D490=1,1,0)","v":0},{"$f":"IF(E490=1,1,D306+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",{"$f":"C306+1","v":3},0,{"$f":"IF(E491=1,1,D307+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",4,0,{"$f":"IF(E492=1,1,D308+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",5,0,{"$f":"IF(E493=1,1,D309+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",6,0,{"$f":"IF(E494=1,1,D310+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",7,0,{"$f":"IF(E495=1,1,D311+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",8,0,{"$f":"IF(E496=1,1,D312+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",9,0,{"$f":"IF(E497=1,1,D313+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",10,0,{"$f":"IF(E498=1,1,D314+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",11,0,{"$f":"IF(E499=1,1,D315+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",12,0,{"$f":"IF(E500=1,1,D316+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",13,0,{"$f":"IF(E501=1,1,D317+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",14,0,{"$f":"IF(E502=1,1,D318+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",15,0,{"$f":"IF(E503=1,1,D319+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",16,0,{"$f":"IF(E504=1,1,D320+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",17,0,{"$f":"IF(E505=1,1,D321+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",18,{"$f":"IF(D506=1,1,0)","v":0},{"$f":"IF(E506=1,1,D322+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",19,0,{"$f":"IF(E507=1,1,D323+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",20,0,{"$f":"IF(E508=1,1,D324+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",21,0,{"$f":"IF(E509=1,1,D325+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",22,0,{"$f":"IF(E510=1,1,D326+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",23,0,{"$f":"IF(E511=1,1,D327+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",24,0,{"$f":"IF(E512=1,1,D328+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",25,0,{"$f":"IF(E513=1,1,D329+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",26,0,{"$f":"IF(E514=1,1,D330+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",27,0,{"$f":"IF(E515=1,1,D331+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",28,0,{"$f":"IF(E516=1,1,D332+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",29,0,{"$f":"IF(E517=1,1,D333+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",30,0,{"$f":"IF(E518=1,1,D334+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",31,0,{"$f":"IF(E519=1,1,D335+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",32,0,{"$f":"IF(E520=1,1,D336+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",33,0,{"$f":"IF(E521=1,1,D337+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",34,{"$f":"IF(D522=1,1,0)","v":0},{"$f":"IF(E522=1,1,D338+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",35,0,{"$f":"IF(E523=1,1,D339+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",36,0,{"$f":"IF(E524=1,1,D340+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",37,0,{"$f":"IF(E525=1,1,D341+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",38,0,{"$f":"IF(E526=1,1,D342+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",39,0,{"$f":"IF(E527=1,1,D343+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",40,0,{"$f":"IF(E528=1,1,D344+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",41,0,{"$f":"IF(E529=1,1,D345+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",42,0,{"$f":"IF(E530=1,1,D346+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",43,0,{"$f":"IF(E531=1,1,D347+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",44,0,{"$f":"IF(E532=1,1,D348+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",45,0,{"$f":"IF(E533=1,1,D349+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",46,0,{"$f":"IF(E534=1,1,D350+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",47,0,{"$f":"IF(E535=1,1,D351+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",48,0,{"$f":"IF(E536=1,1,D352+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"BÁSICO",49,0,{"$f":"IF(E537=1,1,D353+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",50,{"$f":"IF(D538=1,1,0)","v":0},{"$f":"IF(E538=1,1,D354+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",51,{"$f":"IF(D539=1,1,0)","v":0},{"$f":"IF(E539=1,1,D355+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",52,{"$f":"IF(D540=1,1,0)","v":0},{"$f":"IF(E540=1,1,D356+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",53,{"$f":"IF(D541=1,1,0)","v":0},{"$f":"IF(E541=1,1,D357+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",54,{"$f":"IF(D542=1,1,0)","v":0},{"$f":"IF(E542=1,1,D358+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",55,0,{"$f":"IF(E543=1,1,D359+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",56,0,{"$f":"IF(E544=1,1,D360+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"MIDI",57,0,{"$f":"IF(E545=1,1,D361+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",58,0,{"$f":"IF(E546=1,1,D362+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",59,0,{"$f":"IF(E547=1,1,D363+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",60,0,{"$f":"IF(E548=1,1,D364+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",61,0,{"$f":"IF(E549=1,1,D365+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",62,0,{"$f":"IF(E550=1,1,D366+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",63,0,{"$f":"IF(E551=1,1,D367+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",64,0,{"$f":"IF(E552=1,1,D368+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",65,0,{"$f":"IF(E553=1,1,D369+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",66,0,{"$f":"IF(E554=1,1,D370+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",{"$f":"C370+1","v":67},0,{"$f":"IF(E555=1,1,D371+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",68,0,{"$f":"IF(E556=1,1,D372+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",69,0,{"$f":"IF(E557=1,1,D373+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",70,{"$f":"IF(D558=1,1,0)","v":0},{"$f":"IF(E558=1,1,D374+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",71,0,{"$f":"IF(E559=1,1,D375+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",72,0,{"$f":"IF(E560=1,1,D376+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",73,0,{"$f":"IF(E561=1,1,D377+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",74,0,{"$f":"IF(E562=1,1,D378+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",75,0,{"$f":"IF(E563=1,1,D379+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",76,0,{"$f":"IF(E564=1,1,D380+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",77,0,{"$f":"IF(E565=1,1,D381+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",78,0,{"$f":"IF(E566=1,1,D382+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",79,0,{"$f":"IF(E567=1,1,D383+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",80,0,{"$f":"IF(E568=1,1,D384+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",81,0,{"$f":"IF(E569=1,1,D385+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",82,0,{"$f":"IF(E570=1,1,D386+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"LOW ENTRY",83,0,{"$f":"IF(E571=1,1,D387+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"ARTICULADO PUB",84,0,{"$f":"IF(E572=1,1,D388+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"ARTICULADO PUB",85,0,{"$f":"IF(E573=1,1,D389+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"ARTICULADO PUB",86,{"$f":"IF(D574=1,1,0)","v":0},{"$f":"IF(E574=1,1,D390+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"ARTICULADO PUB",87,0,{"$f":"IF(E575=1,1,D391+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"ARTICULADO PUB",88,0,{"$f":"IF(E576=1,1,D392+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"TOTAL",null,{"$f":"SUM(D305:D392)","v":0},88,176,264,352,440,528,616,704,792,880,968,1056,1144,1232]
[]
[null,"FROTA - VALOR CONTÁBIL"]
[null,"TIPO","QUANT.",1,{"$f":"D396+1","v":2},{"$f":"E396+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,{"$f":"IFERROR(D213*(1-VLOOKUP((D305),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C397+1","v":2},{"$f":"IFERROR(D214*(1-VLOOKUP((D306),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C398+1","v":3},{"$f":"IFERROR(D215*(1-VLOOKUP((D307),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,{"$f":"IFERROR(D216*(1-VLOOKUP((D308),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,{"$f":"IFERROR(D217*(1-VLOOKUP((D309),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,{"$f":"IFERROR(D218*(1-VLOOKUP((D310),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,{"$f":"IFERROR(D219*(1-VLOOKUP((D311),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,{"$f":"IFERROR(D220*(1-VLOOKUP((D312),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,{"$f":"IFERROR(D221*(1-VLOOKUP((D313),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,{"$f":"IFERROR(D222*(1-VLOOKUP((D314),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,{"$f":"IFERROR(D223*(1-VLOOKUP((D315),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,{"$f":"IFERROR(D224*(1-VLOOKUP((D316),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",13,{"$f":"IFERROR(D225*(1-VLOOKUP((D317),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"VENDA - BÁSICO"]
[null,"BÁSICO",14,{"$f":"IFERROR(D226*(1-VLOOKUP((D318),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"ANO","ANUAL","ACUM."]
[null,"BÁSICO",15,{"$f":"IFERROR(D227*(1-VLOOKUP((D319),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,{"$f":"V411","v":0}]
[null,"BÁSICO",16,{"$f":"IFERROR(D228*(1-VLOOKUP((D320),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1,0.2,{"$f":"W411+V412","v":0.2}]
[null,"BÁSICO",17,{"$f":"IFERROR(D229*(1-VLOOKUP((D321),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2,0.2,{"$f":"W412+V413","v":0.4}]
[null,"BÁSICO",18,{"$f":"IFERROR(D230*(1-VLOOKUP((D322),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3,0.2,0.60000000000000009]
[null,"BÁSICO",19,{"$f":"IFERROR(D231*(1-VLOOKUP((D323),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,0.2,0.8]
[null,"BÁSICO",20,{"$f":"IFERROR(D232*(1-VLOOKUP((D324),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5,0.2,1]
[null,"BÁSICO",21,{"$f":"IFERROR(D233*(1-VLOOKUP((D325),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,0,1]
[null,"BÁSICO",22,{"$f":"IFERROR(D234*(1-VLOOKUP((D326),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7,0,1]
[null,"BÁSICO",23,{"$f":"IFERROR(D235*(1-VLOOKUP((D327),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8,0,1]
[null,"BÁSICO",24,{"$f":"IFERROR(D236*(1-VLOOKUP((D328),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,0,1]
[null,"BÁSICO",25,{"$f":"IFERROR(D237*(1-VLOOKUP((D329),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,0,1]
[null,"BÁSICO",26,{"$f":"IFERROR(D238*(1-VLOOKUP((D330),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U421+1","v":11},0,1]
[null,"BÁSICO",27,{"$f":"IFERROR(D239*(1-VLOOKUP((D331),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U422+1","v":12},0,1]
[null,"BÁSICO",28,{"$f":"IFERROR(D240*(1-VLOOKUP((D332),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U423+1","v":13},0,1]
[null,"BÁSICO",29,{"$f":"IFERROR(D241*(1-VLOOKUP((D333),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U424+1","v":14},0,1]
[null,"BÁSICO",30,{"$f":"IFERROR(D242*(1-VLOOKUP((D334),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"U425+1","v":15},0,1]
[null,"BÁSICO",31,{"$f":"IFERROR(D243*(1-VLOOKUP((D335),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,{"$f":"IFERROR(D244*(1-VLOOKUP((D336),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,{"$f":"IFERROR(D245*(1-VLOOKUP((D337),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,{"$f":"IFERROR(D246*(1-VLOOKUP((D338),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,{"$f":"IFERROR(D247*(1-VLOOKUP((D339),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,{"$f":"IFERROR(D248*(1-VLOOKUP((D340),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,{"$f":"IFERROR(D249*(1-VLOOKUP((D341),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,{"$f":"IFERROR(D250*(1-VLOOKUP((D342),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,{"$f":"IFERROR(D251*(1-VLOOKUP((D343),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,{"$f":"IFERROR(D252*(1-VLOOKUP((D344),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,{"$f":"IFERROR(D253*(1-VLOOKUP((D345),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,{"$f":"IFERROR(D254*(1-VLOOKUP((D346),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,{"$f":"IFERROR(D255*(1-VLOOKUP((D347),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,{"$f":"IFERROR(D256*(1-VLOOKUP((D348),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,{"$f":"IFERROR(D257*(1-VLOOKUP((D349),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,{"$f":"IFERROR(D258*(1-VLOOKUP((D350),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,{"$f":"IFERROR(D259*(1-VLOOKUP((D351),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,{"$f":"IFERROR(D260*(1-VLOOKUP((D352),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,{"$f":"IFERROR(D261*(1-VLOOKUP((D353),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,{"$f":"IFERROR(D262*(1-VLOOKUP((D354),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,{"$f":"IFERROR(D263*(1-VLOOKUP((D355),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,{"$f":"IFERROR(D264*(1-VLOOKUP((D356),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,{"$f":"IFERROR(D265*(1-VLOOKUP((D357),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,{"$f":"IFERROR(D266*(1-VLOOKUP((D358),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,{"$f":"IFERROR(D267*(1-VLOOKUP((D359),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,{"$f":"IFERROR(D268*(1-VLOOKUP((D360),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,{"$f":"IFERROR(D269*(1-VLOOKUP((D361),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,{"$f":"IFERROR(D270*(1-VLOOKUP((D362),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,{"$f":"IFERROR(D271*(1-VLOOKUP((D363),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,{"$f":"IFERROR(D272*(1-VLOOKUP((D364),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,{"$f":"IFERROR(D273*(1-VLOOKUP((D365),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,{"$f":"IFERROR(D274*(1-VLOOKUP((D366),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,{"$f":"IFERROR(D275*(1-VLOOKUP((D367),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,{"$f":"IFERROR(D276*(1-VLOOKUP((D368),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,{"$f":"IFERROR(D277*(1-VLOOKUP((D369),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,{"$f":"IFERROR(D278*(1-VLOOKUP((D370),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C462+1","v":67},{"$f":"IFERROR(D279*(1-VLOOKUP((D371),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,{"$f":"IFERROR(D280*(1-VLOOKUP((D372),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,{"$f":"IFERROR(D281*(1-VLOOKUP((D373),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,{"$f":"IFERROR(D282*(1-VLOOKUP((D374),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,{"$f":"IFERROR(D283*(1-VLOOKUP((D375),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,{"$f":"IFERROR(D284*(1-VLOOKUP((D376),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,{"$f":"IFERROR(D285*(1-VLOOKUP((D377),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,{"$f":"IFERROR(D286*(1-VLOOKUP((D378),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,{"$f":"IFERROR(D287*(1-VLOOKUP((D379),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,{"$f":"IFERROR(D288*(1-VLOOKUP((D380),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,{"$f":"IFERROR(D289*(1-VLOOKUP((D381),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,{"$f":"IFERROR(D290*(1-VLOOKUP((D382),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,{"$f":"IFERROR(D291*(1-VLOOKUP((D383),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,{"$f":"IFERROR(D292*(1-VLOOKUP((D384),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,{"$f":"IFERROR(D293*(1-VLOOKUP((D385),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,{"$f":"IFERROR(D294*(1-VLOOKUP((D386),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,{"$f":"IFERROR(D295*(1-VLOOKUP((D387),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,{"$f":"IFERROR(D296*(1-VLOOKUP((D388),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,{"$f":"IFERROR(D297*(1-VLOOKUP((D389),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,{"$f":"IFERROR(D298*(1-VLOOKUP((D390),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,{"$f":"IFERROR(D299*(1-VLOOKUP((D391),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,{"$f":"IFERROR(D300*(1-VLOOKUP((D392),$U$409:$W$426,3,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D397:D484)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"REFERÊNCIA DE COMPRA"]
[null,"TIPO","QUANT.",1,{"$f":"D488+1","v":2},{"$f":"E488+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,{"$f":"IF(D17<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$488,0,IF(OR(E17=\"\",E17<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C489+1","v":2},{"$f":"IF(D18<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$488,0,IF(OR(E18=\"\",E18<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C490+1","v":3},0,{"$f":"IF(Prazo<E$488,0,IF(OR(E19=\"\",E19<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E20=\"\",E20<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E21=\"\",E21<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E22=\"\",E22<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E23=\"\",E23<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E24=\"\",E24<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E25=\"\",E25<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E26=\"\",E26<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E27=\"\",E27<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E28=\"\",E28<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",13,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E29=\"\",E29<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",14,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E30=\"\",E30<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",15,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E31=\"\",E31<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",16,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E32=\"\",E32<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",17,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E33=\"\",E33<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",18,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E34=\"\",E34<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",19,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E35=\"\",E35<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",20,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E36=\"\",E36<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",21,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E37=\"\",E37<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",22,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E38=\"\",E38<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",23,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E39=\"\",E39<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",24,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E40=\"\",E40<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",25,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E41=\"\",E41<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",26,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E42=\"\",E42<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",27,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E43=\"\",E43<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",28,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E44=\"\",E44<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",29,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E45=\"\",E45<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E46=\"\",E46<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E47=\"\",E47<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E48=\"\",E48<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E49=\"\",E49<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E50=\"\",E50<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E51=\"\",E51<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E52=\"\",E52<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E53=\"\",E53<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E54=\"\",E54<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E55=\"\",E55<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E56=\"\",E56<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E57=\"\",E57<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E58=\"\",E58<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E59=\"\",E59<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E60=\"\",E60<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E61=\"\",E61<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E62=\"\",E62<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E63=\"\",E63<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E64=\"\",E64<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,0,{"$f":"IF(Prazo<E$488,0,IF(OR(E65=\"\",E65<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,{"$f":"IF(D70<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$500,0,IF(OR(E70=\"\",E70<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E71=\"\",E71<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E72=\"\",E72<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E73=\"\",E73<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E74=\"\",E74<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E75=\"\",E75<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E76=\"\",E76<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E77=\"\",E77<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,{"$f":"IF(D82<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$500,0,IF(OR(E82=\"\",E82<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E83=\"\",E83<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E84=\"\",E84<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E85=\"\",E85<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E86=\"\",E86<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E87=\"\",E87<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E88=\"\",E88<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E89=\"\",E89<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E90=\"\",E90<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C554+1","v":67},0,{"$f":"IF(Prazo<E$500,0,IF(OR(E91=\"\",E91<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E92=\"\",E92<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E93=\"\",E93<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E94=\"\",E94<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E95=\"\",E95<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E96=\"\",E96<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E97=\"\",E97<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E98=\"\",E98<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E99=\"\",E99<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E100=\"\",E100<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E101=\"\",E101<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E102=\"\",E102<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E103=\"\",E103<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E104=\"\",E104<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E105=\"\",E105<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E106=\"\",E106<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,0,{"$f":"IF(Prazo<E$500,0,IF(OR(E107=\"\",E107<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,{"$f":"IF(D112<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$500,0,IF(OR(E112=\"\",E112<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,{"$f":"IF(D113<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$500,0,IF(OR(E113=\"\",E113<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,{"$f":"IF(D114<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$500,0,IF(OR(E114=\"\",E114<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,{"$f":"IF(D115<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$500,0,IF(OR(E115=\"\",E115<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,{"$f":"IF(D116<>\"\",1,0)","v":0},{"$f":"IF(Prazo<E$500,0,IF(OR(E116=\"\",E116<>0),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D489:D576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FROTA VALOR COMPRA"]
[null,"TIPO","QUANT.",1,{"$f":"D580+1","v":2},{"$f":"E580+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,{"$f":"IF(D489=1,D213,0)","v":0},{"$f":"IF(E490=1,E215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C581+1","v":2},0,{"$f":"IF(E491=1,E216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C582+1","v":3},0,{"$f":"IF(E492=1,E217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,0,{"$f":"IF(E493=1,E218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,0,{"$f":"IF(E494=1,E219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,0,{"$f":"IF(E495=1,E220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,0,{"$f":"IF(E496=1,E221,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,0,{"$f":"IF(E497=1,E222,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,0,{"$f":"IF(E498=1,E223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,0,{"$f":"IF(E499=1,E224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,0,{"$f":"IF(E500=1,E225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,0,{"$f":"IF(E501=1,E226,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",13,0,{"$f":"IF(E502=1,E227,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",14,0,{"$f":"IF(E503=1,E228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",15,0,{"$f":"IF(E504=1,E229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",16,0,{"$f":"IF(E505=1,E230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",17,0,{"$f":"IF(E506=1,E231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",18,0,{"$f":"IF(E507=1,E232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",19,0,{"$f":"IF(E508=1,E233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",20,0,{"$f":"IF(E509=1,E234,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",21,0,{"$f":"IF(E510=1,E235,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",22,0,{"$f":"IF(E511=1,E236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",23,0,{"$f":"IF(E512=1,E237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",24,0,{"$f":"IF(E513=1,E238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",25,0,{"$f":"IF(E514=1,E239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",26,0,{"$f":"IF(E515=1,E240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",27,0,{"$f":"IF(E516=1,E241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",28,0,{"$f":"IF(E517=1,E242,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",29,0,{"$f":"IF(E518=1,E243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,0,{"$f":"IF(E519=1,E244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,0,{"$f":"IF(E520=1,E245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,0,{"$f":"IF(E521=1,E246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,{"$f":"IF(D521=1,D245,0)","v":0},{"$f":"IF(E522=1,E247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,0,{"$f":"IF(E523=1,E248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,0,{"$f":"IF(E524=1,E249,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,0,{"$f":"IF(E525=1,E250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,0,{"$f":"IF(E526=1,E251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,0,{"$f":"IF(E527=1,E252,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,0,{"$f":"IF(E528=1,E253,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,0,{"$f":"IF(E529=1,E254,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,0,{"$f":"IF(E530=1,E255,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,0,{"$f":"IF(E531=1,E256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,0,{"$f":"IF(E532=1,E257,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,0,{"$f":"IF(E533=1,E258,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,0,{"$f":"IF(E534=1,E259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,0,{"$f":"IF(E535=1,E260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,0,{"$f":"IF(E536=1,E261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,0,{"$f":"IF(E537=1,#REF!,0)","v":0},{"$f":"IF(F537=1,#REF!,0)","v":0},{"$f":"IF(G537=1,#REF!,0)","v":0},{"$f":"IF(H537=1,#REF!,0)","v":0},{"$f":"IF(I537=1,#REF!,0)","v":0},{"$f":"IF(J537=1,#REF!,0)","v":0},{"$f":"IF(K537=1,#REF!,0)","v":0},{"$f":"IF(L537=1,#REF!,0)","v":0},{"$f":"IF(M537=1,#REF!,0)","v":0},{"$f":"IF(N537=1,#REF!,0)","v":0},{"$f":"IF(O537=1,#REF!,0)","v":0},{"$f":"IF(P537=1,#REF!,0)","v":0},{"$f":"IF(Q537=1,#REF!,0)","v":0},{"$f":"IF(R537=1,#REF!,0)","v":0}]
[null,"BÁSICO",49,0,{"$f":"IF(E537=1,E261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,0,{"$f":"IF(E539=1,E264,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,0,{"$f":"IF(E540=1,E265,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,0,{"$f":"IF(E541=1,E266,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,0,{"$f":"IF(E542=1,E267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,0,{"$f":"IF(E543=1,E268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,0,{"$f":"IF(E544=1,E269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,0,{"$f":"IF(E545=1,E270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,0,{"$f":"IF(E545=1,E269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,0,{"$f":"IF(E546=1,E270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,0,{"$f":"IF(E547=1,E271,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,0,{"$f":"IF(E548=1,E272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,0,{"$f":"IF(E549=1,E273,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,0,{"$f":"IF(E550=1,E274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,0,{"$f":"IF(E551=1,E275,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,0,{"$f":"IF(E552=1,E276,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,{"$f":"IF(D553=1,D277,0)","v":0},{"$f":"IF(E553=1,E277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,0,{"$f":"IF(E554=1,E278,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C646+1","v":67},0,{"$f":"IF(E555=1,E279,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,0,{"$f":"IF(E556=1,E280,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,0,{"$f":"IF(E557=1,E281,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,0,{"$f":"IF(E558=1,E282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,0,{"$f":"IF(E559=1,E283,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,0,{"$f":"IF(E560=1,E284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,0,{"$f":"IF(E561=1,E285,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,0,{"$f":"IF(E562=1,E286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,0,{"$f":"IF(E563=1,E287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,0,{"$f":"IF(E564=1,E288,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,0,{"$f":"IF(E565=1,E289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,0,{"$f":"IF(E566=1,E290,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,0,{"$f":"IF(E567=1,E291,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,0,{"$f":"IF(E568=1,E292,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,0,{"$f":"IF(E569=1,E293,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,0,{"$f":"IF(E570=1,E294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,0,{"$f":"IF(E571=1,E295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,0,{"$f":"IF(E572=1,E296,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,0,{"$f":"IF(E573=1,E297,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,0,{"$f":"IF(E574=1,E298,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,0,{"$f":"IF(E575=1,E299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,0,{"$f":"IF(E576=1,E300,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D581:D668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"RISCO"]
[]
[null,"BÁSICO",null,{"$f":"SUM(D581:D629)/10^6*(1+$U$671)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"MIDI",null,{"$f":"SUM(D630:D637)/10^6*(1+$U$672)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"LOW ENTRY",null,{"$f":"SUM(D638:D663)/10^6*(1+$U$673)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"ARTICULADO PUB",null,{"$f":"SUM(D664:D668)/10^6*(1+$U$674)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"TOTAL",null,{"$f":"SUM(D671:D674)","v":{"$error":"#REF!"}},{"$f":"SUM(E671:E674)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"REFERÊNCIA DE VENDA"]
[null,"TIPO","QUANT.",1,{"$f":"D678+1","v":2},{"$f":"E678+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,0,{"$f":"IF(Prazo<E$678,0,IF(E17<D17,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F17<>E17,1,0),IF(F17<E17,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C679+1","v":2},0,0,{"$f":"IF(Prazo=F$678,IF(F18<>E18,1,0),IF(F18<E18,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C680+1","v":3},0,0,{"$f":"IF(Prazo=F$678,IF(F19<>E19,1,0),IF(F19<E19,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,0,0,{"$f":"IF(Prazo=F$678,IF(F20<>E20,1,0),IF(F20<E20,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,0,0,{"$f":"IF(Prazo=F$678,IF(F21<>E21,1,0),IF(F21<E21,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,0,0,{"$f":"IF(Prazo=F$678,IF(F22<>E22,1,0),IF(F22<E22,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,0,0,{"$f":"IF(Prazo=F$678,IF(F23<>E23,1,0),IF(F23<E23,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,0,0,{"$f":"IF(Prazo=F$678,IF(F24<>E24,1,0),IF(F24<E24,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,0,0,{"$f":"IF(Prazo=F$678,IF(F25<>E25,1,0),IF(F25<E25,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,0,0,{"$f":"IF(Prazo=F$678,IF(F26<>E26,1,0),IF(F26<E26,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,0,0,{"$f":"IF(Prazo=F$678,IF(F27<>E27,1,0),IF(F27<E27,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,0,0,{"$f":"IF(Prazo=F$678,IF(F28<>E28,1,0),IF(F28<E28,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",13,0,0,{"$f":"IF(Prazo=F$678,IF(F29<>E29,1,0),IF(F29<E29,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",14,0,0,{"$f":"IF(Prazo=F$678,IF(F30<>E30,1,0),IF(F30<E30,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",15,0,0,{"$f":"IF(Prazo=F$678,IF(F31<>E31,1,0),IF(F31<E31,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",16,0,0,{"$f":"IF(Prazo=F$678,IF(F32<>E32,1,0),IF(F32<E32,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",17,0,0,{"$f":"IF(Prazo=F$678,IF(F33<>E33,1,0),IF(F33<E33,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",18,0,0,{"$f":"IF(Prazo=F$678,IF(F34<>E34,1,0),IF(F34<E34,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",19,0,0,{"$f":"IF(Prazo=F$678,IF(F35<>E35,1,0),IF(F35<E35,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",20,0,0,{"$f":"IF(Prazo=F$678,IF(F36<>E36,1,0),IF(F36<E36,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",21,0,0,{"$f":"IF(Prazo=F$678,IF(F37<>E37,1,0),IF(F37<E37,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",22,0,0,{"$f":"IF(Prazo=F$678,IF(F38<>E38,1,0),IF(F38<E38,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",23,0,0,{"$f":"IF(Prazo=F$678,IF(F39<>E39,1,0),IF(F39<E39,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",24,0,0,{"$f":"IF(Prazo=F$678,IF(F40<>E40,1,0),IF(F40<E40,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",25,0,0,{"$f":"IF(Prazo=F$678,IF(F41<>E41,1,0),IF(F41<E41,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",26,0,0,{"$f":"IF(Prazo=F$678,IF(F42<>E42,1,0),IF(F42<E42,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",27,0,0,{"$f":"IF(Prazo=F$678,IF(F43<>E43,1,0),IF(F43<E43,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",28,0,0,{"$f":"IF(Prazo=F$678,IF(F44<>E44,1,0),IF(F44<E44,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",29,0,0,{"$f":"IF(Prazo=F$678,IF(F45<>E45,1,0),IF(F45<E45,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,0,0,{"$f":"IF(Prazo=F$678,IF(F46<>E46,1,0),IF(F46<E46,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,0,0,{"$f":"IF(Prazo=F$678,IF(F47<>E47,1,0),IF(F47<E47,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,0,0,{"$f":"IF(Prazo=F$678,IF(F48<>E48,1,0),IF(F48<E48,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,0,{"$f":"IF(Prazo<E$678,0,IF(E49<D49,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F49<>E49,1,0),IF(F49<E49,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,0,0,{"$f":"IF(Prazo=F$678,IF(F50<>E50,1,0),IF(F50<E50,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,0,0,{"$f":"IF(Prazo=F$678,IF(F51<>E51,1,0),IF(F51<E51,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,0,0,{"$f":"IF(Prazo=F$678,IF(F52<>E52,1,0),IF(F52<E52,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,0,0,{"$f":"IF(Prazo=F$678,IF(F53<>E53,1,0),IF(F53<E53,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,0,0,{"$f":"IF(Prazo=F$678,IF(F54<>E54,1,0),IF(F54<E54,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,0,0,{"$f":"IF(Prazo=F$678,IF(F55<>E55,1,0),IF(F55<E55,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,0,0,{"$f":"IF(Prazo=F$678,IF(F56<>E56,1,0),IF(F56<E56,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,0,0,{"$f":"IF(Prazo=F$678,IF(F57<>E57,1,0),IF(F57<E57,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,0,0,{"$f":"IF(Prazo=F$678,IF(F58<>E58,1,0),IF(F58<E58,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,0,0,{"$f":"IF(Prazo=F$678,IF(F59<>E59,1,0),IF(F59<E59,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,0,0,{"$f":"IF(Prazo=F$678,IF(F60<>E60,1,0),IF(F60<E60,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,0,0,{"$f":"IF(Prazo=F$678,IF(F61<>E61,1,0),IF(F61<E61,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,0,0,{"$f":"IF(Prazo=F$678,IF(F62<>E62,1,0),IF(F62<E62,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,0,0,{"$f":"IF(Prazo=F$678,IF(F63<>E63,1,0),IF(F63<E63,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,0,0,{"$f":"IF(Prazo=F$678,IF(F64<>E64,1,0),IF(F64<E64,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,0,0,{"$f":"IF(Prazo=F$678,IF(F65<>E65,1,0),IF(F65<E65,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,0,{"$f":"IF(Prazo<E$678,0,IF(E70<D70,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F70<>E70,1,0),IF(F70<E70,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,0,0,{"$f":"IF(Prazo=F$678,IF(F71<>E71,1,0),IF(F71<E71,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,0,0,{"$f":"IF(Prazo=F$678,IF(F72<>E72,1,0),IF(F72<E72,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,0,0,{"$f":"IF(Prazo=F$678,IF(F73<>E73,1,0),IF(F73<E73,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,0,0,{"$f":"IF(Prazo=F$678,IF(F74<>E74,1,0),IF(F74<E74,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,0,0,{"$f":"IF(Prazo=F$678,IF(F75<>E75,1,0),IF(F75<E75,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,0,0,{"$f":"IF(Prazo=F$678,IF(F76<>E76,1,0),IF(F76<E76,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,0,0,{"$f":"IF(Prazo=F$678,IF(F77<>E77,1,0),IF(F77<E77,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,0,{"$f":"IF(Prazo<E$678,0,IF(E82<D82,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F82<>E82,1,0),IF(F82<E82,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,0,0,{"$f":"IF(Prazo=F$678,IF(F83<>E83,1,0),IF(F83<E83,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,0,0,{"$f":"IF(Prazo=F$678,IF(F84<>E84,1,0),IF(F84<E84,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,0,0,{"$f":"IF(Prazo=F$678,IF(F85<>E85,1,0),IF(F85<E85,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,0,0,{"$f":"IF(Prazo=F$678,IF(F86<>E86,1,0),IF(F86<E86,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,0,0,{"$f":"IF(Prazo=F$678,IF(F87<>E87,1,0),IF(F87<E87,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,0,0,{"$f":"IF(Prazo=F$678,IF(F88<>E88,1,0),IF(F88<E88,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,0,0,{"$f":"IF(Prazo=F$678,IF(F89<>E89,1,0),IF(F89<E89,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,0,0,{"$f":"IF(Prazo=F$678,IF(F90<>E90,1,0),IF(F90<E90,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C744+1","v":67},0,0,{"$f":"IF(Prazo=F$678,IF(F91<>E91,1,0),IF(F91<E91,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,0,0,{"$f":"IF(Prazo=F$678,IF(F92<>E92,1,0),IF(F92<E92,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,0,0,{"$f":"IF(Prazo=F$678,IF(F93<>E93,1,0),IF(F93<E93,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,0,0,{"$f":"IF(Prazo=F$678,IF(F94<>E94,1,0),IF(F94<E94,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,0,0,{"$f":"IF(Prazo=F$678,IF(F95<>E95,1,0),IF(F95<E95,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,0,0,{"$f":"IF(Prazo=F$678,IF(F96<>E96,1,0),IF(F96<E96,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,0,0,{"$f":"IF(Prazo=F$678,IF(F97<>E97,1,0),IF(F97<E97,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,0,0,{"$f":"IF(Prazo=F$678,IF(F98<>E98,1,0),IF(F98<E98,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,0,0,{"$f":"IF(Prazo=F$678,IF(F99<>E99,1,0),IF(F99<E99,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,0,0,{"$f":"IF(Prazo=F$678,IF(F100<>E100,1,0),IF(F100<E100,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,0,0,{"$f":"IF(Prazo=F$678,IF(F101<>E101,1,0),IF(F101<E101,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,0,0,{"$f":"IF(Prazo=F$678,IF(F102<>E102,1,0),IF(F102<E102,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,0,0,{"$f":"IF(Prazo=F$678,IF(F103<>E103,1,0),IF(F103<E103,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,0,0,{"$f":"IF(Prazo=F$678,IF(F104<>E104,1,0),IF(F104<E104,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,0,0,{"$f":"IF(Prazo=F$678,IF(F105<>E105,1,0),IF(F105<E105,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,0,0,{"$f":"IF(Prazo=F$678,IF(F106<>E106,1,0),IF(F106<E106,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,0,0,{"$f":"IF(Prazo=F$678,IF(F107<>E107,1,0),IF(F107<E107,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,0,{"$f":"IF(Prazo<E$678,0,IF(E112<D112,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F112<>E112,1,0),IF(F112<E112,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,0,{"$f":"IF(Prazo<E$678,0,IF(E113<D113,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F113<>E113,1,0),IF(F113<E113,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,0,{"$f":"IF(Prazo<E$678,0,IF(E114<D114,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F114<>E114,1,0),IF(F114<E114,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,0,{"$f":"IF(Prazo<E$678,0,IF(E115<D115,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F115<>E115,1,0),IF(F115<E115,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,0,{"$f":"IF(Prazo<E$678,0,IF(E116<D116,1,0))","v":0},{"$f":"IF(Prazo=F$678,IF(F116<>E116,1,0),IF(F116<E116,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D679:D766)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VALOR BRUTO DE VENDA"]
[null,"TIPO","QUANT.",1,{"$f":"D770+1","v":2},{"$f":"E770+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,{"$f":"IF(D679=1,C213,0)","v":0},{"$f":"IF(E679=1,D213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C771+1","v":2},{"$f":"IF(D680=1,C214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C772+1","v":3},{"$f":"IF(D681=1,C215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,{"$f":"IF(D682=1,C216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,{"$f":"IF(D683=1,C217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,{"$f":"IF(D684=1,C218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,{"$f":"IF(D685=1,C219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,{"$f":"IF(D686=1,C220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,{"$f":"IF(D687=1,C221,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,{"$f":"IF(D688=1,C222,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,{"$f":"IF(D689=1,C223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,{"$f":"IF(D690=1,C224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",13,{"$f":"IF(D691=1,C225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",14,{"$f":"IF(D692=1,C226,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",15,{"$f":"IF(D693=1,C227,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",16,{"$f":"IF(D694=1,C228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",17,{"$f":"IF(D695=1,C229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",18,{"$f":"IF(D696=1,C230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",19,{"$f":"IF(D697=1,C231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",20,{"$f":"IF(D698=1,C232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",21,{"$f":"IF(D699=1,C233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",22,{"$f":"IF(D700=1,C234,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",23,{"$f":"IF(D701=1,C235,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",24,{"$f":"IF(D702=1,C236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",25,{"$f":"IF(D703=1,C237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",26,{"$f":"IF(D704=1,C238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",27,{"$f":"IF(D705=1,C239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",28,{"$f":"IF(D706=1,C240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",29,{"$f":"IF(D707=1,C241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,{"$f":"IF(D708=1,C242,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,{"$f":"IF(D709=1,C243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,{"$f":"IF(D710=1,C244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,{"$f":"IF(D711=1,C245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,{"$f":"IF(D712=1,C246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,{"$f":"IF(D713=1,C247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,{"$f":"IF(D714=1,C248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,{"$f":"IF(D715=1,C249,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,{"$f":"IF(D716=1,C250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,{"$f":"IF(D717=1,C251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,{"$f":"IF(D718=1,C252,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,{"$f":"IF(D719=1,C253,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,{"$f":"IF(D720=1,C254,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,{"$f":"IF(D721=1,C255,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,{"$f":"IF(D722=1,C256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,{"$f":"IF(D723=1,C257,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,{"$f":"IF(D724=1,C258,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,{"$f":"IF(D725=1,C259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,{"$f":"IF(D726=1,C260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,{"$f":"IF(D727=1,C261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,{"$f":"IF(D728=1,C262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,{"$f":"IF(D729=1,C263,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,{"$f":"IF(D730=1,C264,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,{"$f":"IF(D731=1,C265,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,{"$f":"IF(D732=1,C266,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,{"$f":"IF(D733=1,C267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,{"$f":"IF(D734=1,C268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,{"$f":"IF(D735=1,C269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,{"$f":"IF(D736=1,C270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,{"$f":"IF(D737=1,C271,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,{"$f":"IF(D738=1,C272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,{"$f":"IF(D739=1,C273,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,{"$f":"IF(D740=1,C274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,{"$f":"IF(D741=1,C275,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,{"$f":"IF(D742=1,C276,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,{"$f":"IF(D743=1,C277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,{"$f":"IF(D744=1,C278,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C836+1","v":67},{"$f":"IF(D745=1,C279,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,{"$f":"IF(D746=1,C280,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,{"$f":"IF(D747=1,C281,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,{"$f":"IF(D748=1,C282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,{"$f":"IF(D749=1,C283,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,{"$f":"IF(D750=1,C284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,{"$f":"IF(D751=1,C285,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,{"$f":"IF(D752=1,C286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,{"$f":"IF(D753=1,C287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,{"$f":"IF(D754=1,C288,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,{"$f":"IF(D755=1,C289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,{"$f":"IF(D756=1,C290,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,{"$f":"IF(D757=1,C291,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,{"$f":"IF(D758=1,C292,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,{"$f":"IF(D759=1,C293,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,{"$f":"IF(D760=1,C294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,{"$f":"IF(D761=1,C295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,{"$f":"IF(D762=1,C296,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,{"$f":"IF(D763=1,C297,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,{"$f":"IF(D764=1,C298,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,{"$f":"IF(D765=1,C299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,{"$f":"IF(D766=1,C300,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D771:D858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IR SOBRE A VENDA"]
[null,"TIPO","QUANT.",1,{"$f":"D862+1","v":2},{"$f":"E862+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,0,{"$f":"IF(E771-D397>0,0.34*(E771-D397),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C863+1","v":2},0,{"$f":"IF(E772-D398>0,0.34*(E772-D398),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C864+1","v":3},0,{"$f":"IF(E773-D399>0,0.34*(E773-D399),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,0,{"$f":"IF(E774-D400>0,0.34*(E774-D400),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,0,{"$f":"IF(E775-D401>0,0.34*(E775-D401),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,0,{"$f":"IF(E776-D402>0,0.34*(E776-D402),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,0,{"$f":"IF(E777-D403>0,0.34*(E777-D403),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,0,{"$f":"IF(E778-D404>0,0.34*(E778-D404),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,0,{"$f":"IF(E779-D405>0,0.34*(E779-D405),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,0,{"$f":"IF(E780-D406>0,0.34*(E780-D406),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,0,{"$f":"IF(E781-D407>0,0.34*(E781-D407),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,0,{"$f":"IF(E782-D408>0,0.34*(E782-D408),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",13,0,{"$f":"IF(E783-D409>0,0.34*(E783-D409),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",14,0,{"$f":"IF(E784-D410>0,0.34*(E784-D410),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",15,0,{"$f":"IF(E785-D411>0,0.34*(E785-D411),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",16,0,{"$f":"IF(E786-D412>0,0.34*(E786-D412),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",17,0,{"$f":"IF(E787-D413>0,0.34*(E787-D413),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",18,0,{"$f":"IF(E788-D414>0,0.34*(E788-D414),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",19,0,{"$f":"IF(E789-D415>0,0.34*(E789-D415),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",20,0,{"$f":"IF(E790-D416>0,0.34*(E790-D416),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",21,0,{"$f":"IF(E791-D417>0,0.34*(E791-D417),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",22,0,{"$f":"IF(E792-D418>0,0.34*(E792-D418),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",23,0,{"$f":"IF(E793-D419>0,0.34*(E793-D419),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",24,0,{"$f":"IF(E794-D420>0,0.34*(E794-D420),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",25,0,{"$f":"IF(E795-D421>0,0.34*(E795-D421),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",26,0,{"$f":"IF(E796-D422>0,0.34*(E796-D422),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",27,0,{"$f":"IF(E797-D423>0,0.34*(E797-D423),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",28,0,{"$f":"IF(E798-D424>0,0.34*(E798-D424),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",29,0,{"$f":"IF(E799-D425>0,0.34*(E799-D425),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,0,{"$f":"IF(E800-D426>0,0.34*(E800-D426),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,0,{"$f":"IF(E801-D427>0,0.34*(E801-D427),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,0,{"$f":"IF(E802-D428>0,0.34*(E802-D428),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,0,{"$f":"IF(E803-D429>0,0.34*(E803-D429),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,0,{"$f":"IF(E804-D430>0,0.34*(E804-D430),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,0,{"$f":"IF(E805-D431>0,0.34*(E805-D431),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,0,{"$f":"IF(E806-D432>0,0.34*(E806-D432),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,0,{"$f":"IF(E807-D433>0,0.34*(E807-D433),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,0,{"$f":"IF(E808-D434>0,0.34*(E808-D434),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,0,{"$f":"IF(E809-D435>0,0.34*(E809-D435),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,0,{"$f":"IF(E810-D436>0,0.34*(E810-D436),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,0,{"$f":"IF(E811-D437>0,0.34*(E811-D437),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,0,{"$f":"IF(E812-D438>0,0.34*(E812-D438),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,0,{"$f":"IF(E813-D439>0,0.34*(E813-D439),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,0,{"$f":"IF(E814-D440>0,0.34*(E814-D440),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,0,{"$f":"IF(E815-D441>0,0.34*(E815-D441),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,0,{"$f":"IF(E816-D442>0,0.34*(E816-D442),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,0,{"$f":"IF(E817-D443>0,0.34*(E817-D443),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,0,{"$f":"IF(E818-D444>0,0.34*(E818-D444),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,0,{"$f":"IF(E819-D445>0,0.34*(E819-D445),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,0,{"$f":"IF(E820-D446>0,0.34*(E820-D446),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,0,{"$f":"IF(E821-D447>0,0.34*(E821-D447),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,0,{"$f":"IF(E822-D448>0,0.34*(E822-D448),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,0,{"$f":"IF(E823-D449>0,0.34*(E823-D449),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,0,{"$f":"IF(E824-D450>0,0.34*(E824-D450),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,0,{"$f":"IF(E825-D451>0,0.34*(E825-D451),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,0,{"$f":"IF(E826-D452>0,0.34*(E826-D452),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,0,{"$f":"IF(E827-D453>0,0.34*(E827-D453),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,0,{"$f":"IF(E828-D454>0,0.34*(E828-D454),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,0,{"$f":"IF(E829-D455>0,0.34*(E829-D455),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,0,{"$f":"IF(E830-D456>0,0.34*(E830-D456),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,0,{"$f":"IF(E831-D457>0,0.34*(E831-D457),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,0,{"$f":"IF(E832-D458>0,0.34*(E832-D458),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,0,{"$f":"IF(E833-D459>0,0.34*(E833-D459),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,0,{"$f":"IF(E834-D460>0,0.34*(E834-D460),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,0,{"$f":"IF(E835-D461>0,0.34*(E835-D461),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",66,0,{"$f":"IF(E836-D462>0,0.34*(E836-D462),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C928+1","v":67},0,{"$f":"IF(E837-D463>0,0.34*(E837-D463),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,0,{"$f":"IF(E838-D464>0,0.34*(E838-D464),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,0,{"$f":"IF(E839-D465>0,0.34*(E839-D465),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,0,{"$f":"IF(E840-D466>0,0.34*(E840-D466),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,0,{"$f":"IF(E841-D467>0,0.34*(E841-D467),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,0,{"$f":"IF(E842-D468>0,0.34*(E842-D468),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,0,{"$f":"IF(E843-D469>0,0.34*(E843-D469),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,0,{"$f":"IF(E844-D470>0,0.34*(E844-D470),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,0,{"$f":"IF(E845-D471>0,0.34*(E845-D471),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,0,{"$f":"IF(E846-D472>0,0.34*(E846-D472),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,0,{"$f":"IF(E847-D473>0,0.34*(E847-D473),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,0,{"$f":"IF(E848-D474>0,0.34*(E848-D474),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,0,{"$f":"IF(E849-D475>0,0.34*(E849-D475),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,0,{"$f":"IF(E850-D476>0,0.34*(E850-D476),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,0,{"$f":"IF(E851-D477>0,0.34*(E851-D477),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,0,{"$f":"IF(E852-D478>0,0.34*(E852-D478),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,0,{"$f":"IF(E853-D479>0,0.34*(E853-D479),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,0,{"$f":"IF(E854-D480>0,0.34*(E854-D480),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,0,{"$f":"IF(E855-D481>0,0.34*(E855-D481),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,0,{"$f":"IF(E856-D482>0,0.34*(E856-D482),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,0,{"$f":"IF(E857-D483>0,0.34*(E857-D483),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,0,{"$f":"IF(E858-D484>0,0.34*(E858-D484),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D863:D950)","v":0},{"$f":"SUM(E863:E950)","v":0},{"$f":"SUM(F863:F950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VALOR DE VENDA LÍQUIDO"]
[null,"TIPO","QUANT.",1,{"$f":"D954+1","v":2},{"$f":"E954+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,"BÁSICO",1,0,{"$f":"E771-E863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",{"$f":"C955+1","v":2},0,{"$f":"E772-E864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",3,0,{"$f":"E773-E865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",4,0,{"$f":"E774-E866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",5,0,{"$f":"E775-E867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",6,0,{"$f":"E776-E868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",7,0,{"$f":"E777-E869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",8,0,{"$f":"E778-E870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",9,0,{"$f":"E779-E871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",10,0,{"$f":"E780-E872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",11,0,{"$f":"E781-E873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",12,0,{"$f":"E782-E874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",13,0,{"$f":"E783-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",14,0,{"$f":"E784-E876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",15,0,{"$f":"E785-E877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",16,0,{"$f":"E786-E878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",17,0,{"$f":"E787-E879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",18,0,{"$f":"E788-E880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",19,0,{"$f":"E789-E881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",20,0,{"$f":"E790-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",21,0,{"$f":"E791-E883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",22,0,{"$f":"E792-E884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",23,0,{"$f":"E793-E885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",24,0,{"$f":"E794-E886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",25,0,{"$f":"E795-E887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",26,0,{"$f":"E796-E888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",27,0,{"$f":"E797-E889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",28,0,{"$f":"E798-E890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",29,0,{"$f":"E799-E891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",30,0,{"$f":"E800-E892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",31,0,{"$f":"E801-E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",32,0,{"$f":"E802-E894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",33,0,{"$f":"E803-E895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",34,0,{"$f":"E804-E896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",35,0,{"$f":"E805-E897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",36,0,{"$f":"E806-E898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",37,0,{"$f":"E807-E899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",38,0,{"$f":"E808-E900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",39,0,{"$f":"E809-E901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",40,0,{"$f":"E810-E902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",41,0,{"$f":"E811-E903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",42,0,{"$f":"E812-E904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",43,0,{"$f":"E813-E905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",44,0,{"$f":"E814-E906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",45,0,{"$f":"E815-E907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",46,0,{"$f":"E816-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",47,0,{"$f":"E817-E909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",48,0,{"$f":"E818-E910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BÁSICO",49,0,{"$f":"E819-E911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",50,0,{"$f":"E820-E912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",51,0,{"$f":"E821-E913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",52,0,{"$f":"E822-E914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",53,0,{"$f":"E823-E915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",54,0,{"$f":"E824-E916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",55,0,{"$f":"E825-E917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",56,0,{"$f":"E826-E918","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MIDI",57,0,{"$f":"E827-E919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",58,0,{"$f":"E828-E920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",59,0,{"$f":"E829-E921","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",60,0,{"$f":"E830-E922","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",61,0,{"$f":"E831-E923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",62,0,{"$f":"E832-E924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",63,0,{"$f":"E833-E925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",64,0,{"$f":"E834-E926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",65,0,{"$f":"E835-E927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",{"$f":"C1019+1","v":66},0,{"$f":"E836-E928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",67,0,{"$f":"E837-E929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",68,0,{"$f":"E838-E930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",69,0,{"$f":"E839-E931","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",70,0,{"$f":"E840-E932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",71,0,{"$f":"E841-E933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",72,0,{"$f":"E842-E934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",73,0,{"$f":"E843-E935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",74,0,{"$f":"E844-E936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",75,0,{"$f":"E845-E937","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",76,0,{"$f":"E846-E938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",77,0,{"$f":"E847-E939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",78,0,{"$f":"E848-E940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",79,0,{"$f":"E849-E941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",80,0,{"$f":"E850-E942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",81,0,{"$f":"E851-E943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",82,0,{"$f":"E852-E944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LOW ENTRY",83,0,{"$f":"E853-E945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",84,0,{"$f":"E854-E946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",85,0,{"$f":"E855-E947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",86,0,{"$f":"E856-E948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",87,0,{"$f":"E857-E949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARTICULADO PUB",88,0,{"$f":"E858-E950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D955:D1042)","v":0},{"$f":"SUM(E955:E1042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - FCL",null,{"$f":"D1043/10^6","v":0},{"$f":"E1043/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"07 (b). OPEX_SUL","index":3,"n_rows":369,"n_cols":21,"rows_kept":369,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,"Opex (R$ Milhões)"]
[]
[null,"Opex ",1,{"$f":"C8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,null,"TOTAL",null,"RISCO"]
[]
[null,"Custo Variável",{"$f":"(C34+C60+C74+C120+C94+C140+C160+C180+C200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D34+D60+D74+D120+D94+D140+D160+D180+D200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E34+E60+E74+E120+E94+E140+E160+E180+E200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F34+F60+F74+F120+F94+F140+F160+F180+F200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G34+G60+G74+G120+G94+G140+G160+G180+G200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H34+H60+H74+H120+H94+H140+H160+H180+H200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I34+I60+I74+I120+I94+I140+I160+I180+I200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J34+J60+J74+J120+J94+J140+J160+J180+J200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K34+K60+K74+K120+K94+K140+K160+K180+K200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L34+L60+L74+L120+L94+L140+L160+L180+L200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M34+M60+M74+M120+M94+M140+M160+M180+M200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N34+N60+N74+N120+N94+N140+N160+N180+N200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O34+O60+O74+O120+O94+O140+O160+O180+O200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P34+P60+P74+P120+P94+P140+P160+P180+P200)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q34+Q60+Q74+Q120+Q94+Q140+Q160+Q180+Q200)*#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(C10:Q10)","v":{"$error":"#REF!"}}]
[]
[null,"Frota Patrimonial",{"$f":"SUM(C13:C18)","v":0},{"$f":"SUM(D13:D18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C12:Q12)","v":0}]
[null,"Básico",{"$f":"'6. (b). CAPEX_SUL'!D9","v":0},{"$f":"'6. (b). CAPEX_SUL'!E9","v":0},{"$f":"'6. (b). CAPEX_SUL'!F9","v":0},{"$f":"'6. (b). CAPEX_SUL'!G9","v":0},{"$f":"'6. (b). CAPEX_SUL'!H9","v":0},{"$f":"'6. (b). CAPEX_SUL'!I9","v":0},{"$f":"'6. (b). CAPEX_SUL'!J9","v":0},{"$f":"'6. (b). CAPEX_SUL'!K9","v":0},{"$f":"'6. (b). CAPEX_SUL'!L9","v":0},{"$f":"'6. (b). CAPEX_SUL'!M9","v":0},{"$f":"'6. (b). CAPEX_SUL'!N9","v":0},{"$f":"'6. (b). CAPEX_SUL'!O9","v":0},{"$f":"'6. (b). CAPEX_SUL'!P9","v":0},{"$f":"'6. (b). CAPEX_SUL'!Q9","v":0},{"$f":"'6. (b). CAPEX_SUL'!R9","v":0}]
[null,"MIDI",{"$f":"'6. (b). CAPEX_SUL'!D10","v":0},{"$f":"'6. (b). CAPEX_SUL'!E10","v":0},{"$f":"'6. (b). CAPEX_SUL'!F10","v":0},{"$f":"'6. (b). CAPEX_SUL'!G10","v":0},{"$f":"'6. (b). CAPEX_SUL'!H10","v":0},{"$f":"'6. (b). CAPEX_SUL'!I10","v":0},{"$f":"'6. (b). CAPEX_SUL'!J10","v":0},{"$f":"'6. (b). CAPEX_SUL'!K10","v":0},{"$f":"'6. (b). CAPEX_SUL'!L10","v":0},{"$f":"'6. (b). CAPEX_SUL'!M10","v":0},{"$f":"'6. (b). CAPEX_SUL'!N10","v":0},{"$f":"'6. (b). CAPEX_SUL'!O10","v":0},{"$f":"'6. (b). CAPEX_SUL'!P10","v":0},{"$f":"'6. (b). CAPEX_SUL'!Q10","v":0},{"$f":"'6. (b). CAPEX_SUL'!R10","v":0}]
[null,"Básico Low Entry",{"$f":"'6. (b). CAPEX_SUL'!D11","v":0},{"$f":"'6. (b). CAPEX_SUL'!E11","v":0},{"$f":"'6. (b). CAPEX_SUL'!F11","v":0},{"$f":"'6. (b). CAPEX_SUL'!G11","v":0},{"$f":"'6. (b). CAPEX_SUL'!H11","v":0},{"$f":"'6. (b). CAPEX_SUL'!I11","v":0},{"$f":"'6. (b). CAPEX_SUL'!J11","v":0},{"$f":"'6. (b). CAPEX_SUL'!K11","v":0},{"$f":"'6. (b). CAPEX_SUL'!L11","v":0},{"$f":"'6. (b). CAPEX_SUL'!M11","v":0},{"$f":"'6. (b). CAPEX_SUL'!N11","v":0},{"$f":"'6. (b). CAPEX_SUL'!O11","v":0},{"$f":"'6. (b). CAPEX_SUL'!P11","v":0},{"$f":"'6. (b). CAPEX_SUL'!Q11","v":0},{"$f":"'6. (b). CAPEX_SUL'!R11","v":0}]
[null,"Padron Elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Público",{"$f":"'6. (b). CAPEX_SUL'!D12","v":0},{"$f":"'6. (b). CAPEX_SUL'!E12","v":0},{"$f":"'6. (b). CAPEX_SUL'!F12","v":0},{"$f":"'6. (b). CAPEX_SUL'!G12","v":0},{"$f":"'6. (b). CAPEX_SUL'!H12","v":0},{"$f":"'6. (b). CAPEX_SUL'!I12","v":0},{"$f":"'6. (b). CAPEX_SUL'!J12","v":0},{"$f":"'6. (b). CAPEX_SUL'!K12","v":0},{"$f":"'6. (b). CAPEX_SUL'!L12","v":0},{"$f":"'6. (b). CAPEX_SUL'!M12","v":0},{"$f":"'6. (b). CAPEX_SUL'!N12","v":0},{"$f":"'6. (b). CAPEX_SUL'!O12","v":0},{"$f":"'6. (b). CAPEX_SUL'!P12","v":0},{"$f":"'6. (b). CAPEX_SUL'!Q12","v":0},{"$f":"'6. (b). CAPEX_SUL'!R12","v":0}]
[]
[null,"Frota Operacional",{"$f":"C21+C23+C25+C31+C27+C29","v":0},{"$f":"D21+D23+D25+D31+D27+D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C20:Q20)","v":0}]
[null,"Básico",{"$f":"ROUND((C22*C13),0)","v":0},{"$f":"ROUND((D22*D13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percentual",0.93877551020408168,0.94736842105263153,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066,0.93103448275862066]
[null,"MIDI",{"$f":"ROUND((C24*C14),0)","v":0},{"$f":"ROUND((D24*D14),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percentual",0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875,0.875]
[null,"Básico Low Entry",{"$f":"ROUND((C26*C15),0)","v":0},{"$f":"ROUND((D26*D15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percentual",1,0.875,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458,0.88461538461538458]
[null,"Padron Elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percentual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percentual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Público",{"$f":"ROUND((C32*C18),0)","v":0},{"$f":"ROUND((D32*D18),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percentual",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Combustível",{"$f":"(C35+C39+C43+C47+C51+C55)*(1+VLOOKUP($B34,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$34)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C34:Q34)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C21*C36*C37*C38","v":0},{"$f":"D21*D36*D37*D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C35:Q35)","v":0}]
[null,"Quantidade KM",69544.37,{"$f":"C36","v":69544.37},{"$f":"D36","v":69544.37},69544.37,69544.37,69544.37,69544.37,69544.37,69544.37,69544.37,69544.37,69544.37,69544.37,69544.37,69544.37]
[null,"Preço do diesel",4.7115,{"$f":"C37","v":4.7115},{"$f":"D37","v":4.7115},4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115]
[null,"Consumo",0.42,{"$f":"C38","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,"MIDI",{"$f":"C23*C40*C41*C42","v":0},{"$f":"D23*D40*D41*D42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C39:Q39)","v":0}]
[null,"Quantidade KM",91843,{"$f":"C40","v":91843},{"$f":"D40","v":91843},91843,91843,91843,91843,91843,91843,91843,91843,91843,91843,91843,91843]
[null,"Preço do diesel",4.7115,{"$f":"C41","v":4.7115},4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115]
[null,"Consumo",0.4,{"$f":"C42","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Básico Low Entry",{"$f":"C25*C44*C45*C46","v":0},{"$f":"D25*D44*D45*D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C43:Q43)","v":0}]
[null,"Quantidade KM",83193.429999999993,{"$f":"C44","v":83193.429999999993},{"$f":"D44","v":83193.429999999993},83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993,83193.429999999993]
[null,"Preço do diesel",4.7115,{"$f":"C45","v":4.7115},{"$f":"D45","v":4.7115},4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115,4.7115]
[null,"Consumo",0.45,{"$f":"C46","v":0.45},0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[null,"Padron Elétrico",{"$f":"C27*C48*C49*C50","v":0},{"$f":"D27*D48*D49*D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C47:Q47)","v":0}]
[null,"Quantidade KM",0,{"$f":"C48","v":0},{"$f":"D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço do diesel",0,{"$f":"C49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consumo",0,{"$f":"C50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros",{"$f":"C29*C52*C53*C54","v":0},{"$f":"D29*D52*D53*D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C51:Q51)","v":0}]
[null,"Quantidade KM",0,{"$f":"C52","v":0},{"$f":"D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço da eletricidade",0,{"$f":"C53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consumo",0,{"$f":"C54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Público ",{"$f":"C31*C56*C57*C58","v":0},{"$f":"D31*D56*D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C55:Q55)","v":0}]
[null,"Quantidade KM",82510.600000000006,{"$f":"C56","v":82510.600000000006},{"$f":"D56","v":82510.600000000006},82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006,82510.600000000006]
[null,"Preço da eletricidade",0.35,{"$f":"C57","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,"Consumo",2,{"$f":"C58","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,"Lubrificante Diesel",{"$f":"(C61+C63+C65+C67+C69+C71)*(1+VLOOKUP($B60,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$60)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C60:Q60)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C35*C62","v":0},{"$f":"D35*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C61:Q61)","v":0}]
[null,"Percentual",6.4600000000000005E-2,{"$f":"C62","v":6.4600000000000005E-2},{"$f":"D62","v":6.4600000000000005E-2},6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2]
[null,"MIDI",{"$f":"C39*C64","v":0},{"$f":"D39*D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C63:Q63)","v":0}]
[null,"Percentual",6.4600000000000005E-2,{"$f":"C64","v":6.4600000000000005E-2},{"$f":"D64","v":6.4600000000000005E-2},{"$f":"E64","v":6.4600000000000005E-2},{"$f":"F64","v":6.4600000000000005E-2},{"$f":"G64","v":6.4600000000000005E-2},{"$f":"H64","v":6.4600000000000005E-2},{"$f":"I64","v":6.4600000000000005E-2},{"$f":"J64","v":6.4600000000000005E-2},{"$f":"K64","v":6.4600000000000005E-2},{"$f":"L64","v":6.4600000000000005E-2},{"$f":"M64","v":6.4600000000000005E-2},{"$f":"N64","v":6.4600000000000005E-2},{"$f":"O64","v":6.4600000000000005E-2},{"$f":"P64","v":6.4600000000000005E-2}]
[null,"Básico Low Entry",{"$f":"C43*C66","v":0},{"$f":"D43*D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C65:Q65)","v":0}]
[null,"Percentual",6.4600000000000005E-2,{"$f":"C66","v":6.4600000000000005E-2},{"$f":"D66","v":6.4600000000000005E-2},{"$f":"E66","v":6.4600000000000005E-2},{"$f":"F66","v":6.4600000000000005E-2},{"$f":"G66","v":6.4600000000000005E-2},{"$f":"H66","v":6.4600000000000005E-2},{"$f":"I66","v":6.4600000000000005E-2},{"$f":"J66","v":6.4600000000000005E-2},{"$f":"K66","v":6.4600000000000005E-2},{"$f":"L66","v":6.4600000000000005E-2},{"$f":"M66","v":6.4600000000000005E-2},{"$f":"N66","v":6.4600000000000005E-2},{"$f":"O66","v":6.4600000000000005E-2},{"$f":"P66","v":6.4600000000000005E-2}]
[null,"Padron Elétrico",{"$f":"C47*C68","v":0},{"$f":"D47*D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C67:Q67)","v":0}]
[null,"Percentual",0,{"$f":"C68","v":0},{"$f":"D68","v":0},{"$f":"E68","v":0},{"$f":"F68","v":0},{"$f":"G68","v":0},{"$f":"H68","v":0},{"$f":"I68","v":0},{"$f":"J68","v":0},{"$f":"K68","v":0},{"$f":"L68","v":0},{"$f":"M68","v":0},{"$f":"N68","v":0},{"$f":"O68","v":0},{"$f":"P68","v":0}]
[null,"Outros",{"$f":"C51*C70","v":0},{"$f":"D51*D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C69:Q69)","v":0}]
[null,"Percentual",0,{"$f":"C70","v":0},{"$f":"D70","v":0},{"$f":"E70","v":0},{"$f":"F70","v":0},{"$f":"G70","v":0},{"$f":"H70","v":0},{"$f":"I70","v":0},{"$f":"J70","v":0},{"$f":"K70","v":0},{"$f":"L70","v":0},{"$f":"M70","v":0},{"$f":"N70","v":0},{"$f":"O70","v":0},{"$f":"P70","v":0}]
[null,"Articulado Público",{"$f":"C55*C72","v":0},{"$f":"D55*D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C71:Q71)","v":0}]
[null,"Percentual",0.01,{"$f":"C72","v":0.01},{"$f":"D72","v":0.01},{"$f":"E72","v":0.01},{"$f":"F72","v":0.01},{"$f":"G72","v":0.01},{"$f":"H72","v":0.01},{"$f":"I72","v":0.01},{"$f":"J72","v":0.01},{"$f":"K72","v":0.01},{"$f":"L72","v":0.01},{"$f":"M72","v":0.01},{"$f":"N72","v":0.01},{"$f":"O72","v":0.01},{"$f":"P72","v":0.01}]
[]
[null,"Arla 32",{"$f":"(C75+C78+C81+C84+C87+C90)*(1+VLOOKUP($B74,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$74)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C74:Q74)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C76*C77","v":0},{"$f":"D76*D77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C75:Q75)","v":0}]
[null,"Quantidade Km total",{"$f":"C36*C21","v":0},{"$f":"D36*D21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor  p/ KM",2.5000000000000001E-2,{"$f":"C77","v":2.5000000000000001E-2},{"$f":"D77","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"MIDI",{"$f":"C79*C80","v":0},{"$f":"D79*D80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C78:Q78)","v":0}]
[null,"Quantidade Km total",{"$f":"C40*C23","v":0},{"$f":"D40*D23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percentual",2.5000000000000001E-2,{"$f":"C80","v":2.5000000000000001E-2},{"$f":"D80","v":2.5000000000000001E-2},{"$f":"E80","v":2.5000000000000001E-2},{"$f":"F80","v":2.5000000000000001E-2},{"$f":"G80","v":2.5000000000000001E-2},{"$f":"H80","v":2.5000000000000001E-2},{"$f":"I80","v":2.5000000000000001E-2},{"$f":"J80","v":2.5000000000000001E-2},{"$f":"K80","v":2.5000000000000001E-2},{"$f":"L80","v":2.5000000000000001E-2},{"$f":"M80","v":2.5000000000000001E-2},{"$f":"N80","v":2.5000000000000001E-2},{"$f":"O80","v":2.5000000000000001E-2},{"$f":"P80","v":2.5000000000000001E-2}]
[null,"Básico Low Entry",{"$f":"C82*C83","v":0},{"$f":"D82*D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C81:Q81)","v":0}]
[null,"Quantidade Km total",{"$f":"C44*C25","v":0},{"$f":"D44*D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor  p/ KM",2.5000000000000001E-2,{"$f":"C83","v":2.5000000000000001E-2},{"$f":"D83","v":2.5000000000000001E-2},{"$f":"E83","v":2.5000000000000001E-2},{"$f":"F83","v":2.5000000000000001E-2},{"$f":"G83","v":2.5000000000000001E-2},{"$f":"H83","v":2.5000000000000001E-2},{"$f":"I83","v":2.5000000000000001E-2},{"$f":"J83","v":2.5000000000000001E-2},{"$f":"K83","v":2.5000000000000001E-2},{"$f":"L83","v":2.5000000000000001E-2},{"$f":"M83","v":2.5000000000000001E-2},{"$f":"N83","v":2.5000000000000001E-2},{"$f":"O83","v":2.5000000000000001E-2},{"$f":"P83","v":2.5000000000000001E-2}]
[null,"Padron Elétrico",{"$f":"C85*C86","v":0},{"$f":"D85*D86","v":0},{"$f":"E85*E86","v":0},{"$f":"F85*F86","v":0},{"$f":"G85*G86","v":0},{"$f":"H85*H86","v":0},{"$f":"I85*I86","v":0},{"$f":"J85*J86","v":0},{"$f":"K85*K86","v":0},{"$f":"L85*L86","v":0},{"$f":"M85*M86","v":0},{"$f":"N85*N86","v":0},{"$f":"O85*O86","v":0},{"$f":"P85*P86","v":0},{"$f":"Q85*Q86","v":0},null,{"$f":"SUM(C84:Q84)","v":0}]
[null,"Quantidade Km total",{"$f":"C48*C27","v":0},{"$f":"D48*D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor  p/ KM",2.5000000000000001E-2,{"$f":"C86","v":2.5000000000000001E-2},{"$f":"D86","v":2.5000000000000001E-2},{"$f":"E86","v":2.5000000000000001E-2},{"$f":"F86","v":2.5000000000000001E-2},{"$f":"G86","v":2.5000000000000001E-2},{"$f":"H86","v":2.5000000000000001E-2},{"$f":"I86","v":2.5000000000000001E-2},{"$f":"J86","v":2.5000000000000001E-2},{"$f":"K86","v":2.5000000000000001E-2},{"$f":"L86","v":2.5000000000000001E-2},{"$f":"M86","v":2.5000000000000001E-2},{"$f":"N86","v":2.5000000000000001E-2},{"$f":"O86","v":2.5000000000000001E-2},{"$f":"P86","v":2.5000000000000001E-2}]
[null,"Outros",{"$f":"C88*C89","v":0},{"$f":"D88*D89","v":0},{"$f":"E88*E89","v":0},{"$f":"F88*F89","v":0},{"$f":"G88*G89","v":0},{"$f":"H88*H89","v":0},{"$f":"I88*I89","v":0},{"$f":"J88*J89","v":0},{"$f":"K88*K89","v":0},{"$f":"L88*L89","v":0},{"$f":"M88*M89","v":0},{"$f":"N88*N89","v":0},{"$f":"O88*O89","v":0},{"$f":"P88*P89","v":0},{"$f":"Q88*Q89","v":0},null,{"$f":"SUM(C87:Q87)","v":0}]
[null,"Quantidade Km total",{"$f":"C52*C29","v":0},{"$f":"D52*D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor  p/ KM",2.5000000000000001E-2,{"$f":"C89","v":2.5000000000000001E-2},{"$f":"D89","v":2.5000000000000001E-2},{"$f":"E89","v":2.5000000000000001E-2},{"$f":"F89","v":2.5000000000000001E-2},{"$f":"G89","v":2.5000000000000001E-2},{"$f":"H89","v":2.5000000000000001E-2},{"$f":"I89","v":2.5000000000000001E-2},{"$f":"J89","v":2.5000000000000001E-2},{"$f":"K89","v":2.5000000000000001E-2},{"$f":"L89","v":2.5000000000000001E-2},{"$f":"M89","v":2.5000000000000001E-2},{"$f":"N89","v":2.5000000000000001E-2},{"$f":"O89","v":2.5000000000000001E-2},{"$f":"P89","v":2.5000000000000001E-2}]
[null,"Articulado Público",{"$f":"C91*C92","v":0},{"$f":"D91*D92","v":0},{"$f":"E91*E92","v":0},{"$f":"F91*F92","v":0},{"$f":"G91*G92","v":0},{"$f":"H91*H92","v":0},{"$f":"I91*I92","v":0},{"$f":"J91*J92","v":0},{"$f":"K91*K92","v":0},{"$f":"L91*L92","v":0},{"$f":"M91*M92","v":0},{"$f":"N91*N92","v":0},{"$f":"O91*O92","v":0},{"$f":"P91*P92","v":0},{"$f":"Q91*Q92","v":0},null,{"$f":"SUM(C90:Q90)","v":0}]
[null,"Quantidade Km total",{"$f":"C56*C31","v":0},{"$f":"D56*D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor  p/ KM",0,{"$f":"C92","v":0},{"$f":"D92","v":0},{"$f":"E92","v":0},{"$f":"F92","v":0},{"$f":"G92","v":0},{"$f":"H92","v":0},{"$f":"I92","v":0},{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0},{"$f":"M92","v":0},{"$f":"N92","v":0},{"$f":"O92","v":0},{"$f":"P92","v":0}]
[]
[null,"Rodagem",{"$f":"(C95+C99+C103+C107+C111+C115)*(1+VLOOKUP($B94,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$94)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C94:Q94)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C96*C97/C98","v":0},{"$f":"D96*D97/D98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:Q95)","v":0}]
[null,"Quantidade Km total",{"$f":"C21*C36","v":0},{"$f":"D21*D36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço Jogo e Recaps",17850,{"$f":"C97","v":17850},{"$f":"D97","v":17850},17850,17850,17850,17850,17850,17850,17850,17850,17850,17850,17850,17850]
[null,"Km Duração jogo Pneus e Recaps",125000,{"$f":"C98","v":125000},{"$f":"D98","v":125000},125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000]
[null,"MIDI",{"$f":"C100*C101/C102","v":0},{"$f":"D100*D101/D102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:Q99)","v":0}]
[null,"Quantidade Km total",{"$f":"C23*C40","v":0},{"$f":"D23*D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço Jogo e Recaps",17850,{"$f":"C101","v":17850},{"$f":"D101","v":17850},17850,17850,17850,17850,17850,17850,17850,17850,17850,17850,17850,17850]
[null,"Km Duração jogo Pneus e Recaps",125000,{"$f":"C102","v":125000},{"$f":"D102","v":125000},{"$f":"E102","v":125000},{"$f":"F102","v":125000},{"$f":"G102","v":125000},{"$f":"H102","v":125000},{"$f":"I102","v":125000},{"$f":"J102","v":125000},{"$f":"K102","v":125000},{"$f":"L102","v":125000},{"$f":"M102","v":125000},{"$f":"N102","v":125000},{"$f":"O102","v":125000},{"$f":"P102","v":125000}]
[null,"Básico Low Entry",{"$f":"C104*C105/C106","v":0},{"$f":"D104*D105/D106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C103:Q103)","v":0}]
[null,"Quantidade Km total",{"$f":"C25*C44","v":0},{"$f":"D25*D44","v":0},{"$f":"E25*E44","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço Jogo e Recaps",24276,{"$f":"C105","v":24276},{"$f":"D105","v":24276},24276,24276,24276,24276,24276,24276,24276,24276,24276,24276,24276,24276]
[null,"Km Duração jogo Pneus e Recaps",125000,{"$f":"C106","v":125000},125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000]
[null,"Padron Elétrico",{"$f":"C108*C109/C110","v":0},{"$f":"D108*D109/D110","v":0},{"$f":"E108*E109/E110","v":0},{"$f":"F108*F109/F110","v":0},{"$f":"G108*G109/G110","v":0},{"$f":"H108*H109/H110","v":0},{"$f":"I108*I109/I110","v":0},{"$f":"J108*J109/J110","v":0},{"$f":"K108*K109/K110","v":0},{"$f":"L108*L109/L110","v":0},{"$f":"M108*M109/M110","v":0},{"$f":"N108*N109/N110","v":0},{"$f":"O108*O109/O110","v":0},{"$f":"P108*P109/P110","v":0},{"$f":"Q108*Q109/Q110","v":0},null,{"$f":"SUM(C107:Q107)","v":0}]
[null,"Quantidade Km total",{"$f":"C48*C27","v":0},{"$f":"C108","v":0},{"$f":"D108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço Jogo e Recaps",0,{"$f":"C109","v":0},{"$f":"D109","v":0},{"$f":"E109","v":0},{"$f":"F109","v":0},{"$f":"G109","v":0},{"$f":"H109","v":0},{"$f":"I109","v":0},{"$f":"J109","v":0},{"$f":"K109","v":0},{"$f":"L109","v":0},{"$f":"M109","v":0},{"$f":"N109","v":0},{"$f":"O109","v":0},{"$f":"P109","v":0}]
[null,"Km Duração jogo Pneus e Recaps",125000,{"$f":"C110","v":125000},{"$f":"D110","v":125000},{"$f":"E110","v":125000},{"$f":"F110","v":125000},{"$f":"G110","v":125000},{"$f":"H110","v":125000},{"$f":"I110","v":125000},{"$f":"J110","v":125000},{"$f":"K110","v":125000},{"$f":"L110","v":125000},{"$f":"M110","v":125000},{"$f":"N110","v":125000},{"$f":"O110","v":125000},{"$f":"P110","v":125000}]
[null,"Outros",{"$f":"C112*C113/C114","v":0},{"$f":"D112*D113/D114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C111:Q111)","v":0}]
[null,"Quantidade Km total",{"$f":"C52*C29","v":0},{"$f":"D52*D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço Jogo e Recaps",40460,{"$f":"C113","v":40460},{"$f":"D113","v":40460},{"$f":"E113","v":40460},{"$f":"F113","v":40460},{"$f":"G113","v":40460},{"$f":"H113","v":40460},{"$f":"I113","v":40460},{"$f":"J113","v":40460},{"$f":"K113","v":40460},{"$f":"L113","v":40460},{"$f":"M113","v":40460},{"$f":"N113","v":40460},{"$f":"O113","v":40460},{"$f":"P113","v":40460}]
[null,"Km Duração jogo Pneus e Recaps",125000,{"$f":"C114","v":125000},{"$f":"D114","v":125000},{"$f":"E114","v":125000},{"$f":"F114","v":125000},{"$f":"G114","v":125000},{"$f":"H114","v":125000},{"$f":"I114","v":125000},{"$f":"J114","v":125000},{"$f":"K114","v":125000},{"$f":"L114","v":125000},{"$f":"M114","v":125000},{"$f":"N114","v":125000},{"$f":"O114","v":125000},{"$f":"P114","v":125000}]
[null,"Articulado Público",{"$f":"C116*C117/C118","v":0},{"$f":"D116*D117/D118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C115:Q115)","v":0}]
[null,"Quantidade Km total",{"$f":"C56*C31","v":0},{"$f":"D56*D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço Jogo e Recaps",40460,{"$f":"C117","v":40460},{"$f":"D117","v":40460},{"$f":"E117","v":40460},{"$f":"F117","v":40460},{"$f":"G117","v":40460},{"$f":"H117","v":40460},{"$f":"I117","v":40460},{"$f":"J117","v":40460},{"$f":"K117","v":40460},{"$f":"L117","v":40460},{"$f":"M117","v":40460},{"$f":"N117","v":40460},{"$f":"O117","v":40460},{"$f":"P117","v":40460}]
[null,"Km Duração jogo Pneus e Recaps",125000,{"$f":"C118","v":125000},{"$f":"D118","v":125000},{"$f":"E118","v":125000},{"$f":"F118","v":125000},{"$f":"G118","v":125000},{"$f":"H118","v":125000},{"$f":"I118","v":125000},{"$f":"J118","v":125000},{"$f":"K118","v":125000},{"$f":"L118","v":125000},{"$f":"M118","v":125000},{"$f":"N118","v":125000},{"$f":"O118","v":125000},{"$f":"P118","v":125000}]
[]
[null,"Peças e Materiais de Manutenção",{"$f":"(C121+C124+C127+C130+C133+C136)*(1+VLOOKUP($B120,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$120)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C120:Q120)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C13*C122*C123","v":0},{"$f":"D13*D122*D123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C121:Q121)","v":0}]
[null,"Preço Unitário",575000,{"$f":"C122","v":575000},{"$f":"D122","v":575000},575000,575000,575000,575000,575000,575000,575000,575000,575000,575000,575000,575000]
[null,"Porcent. Do Preço Ônibus Novo",7.4999999999999997E-2,{"$f":"C123","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,"MIDI",{"$f":"C14*C125*C126","v":0},{"$f":"D14*D125*D126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C124:Q124)","v":0}]
[null,"Preço Unitário",550000,{"$f":"C125","v":550000},{"$f":"D125","v":550000},{"$f":"E125","v":550000},{"$f":"F125","v":550000},{"$f":"G125","v":550000},{"$f":"H125","v":550000},{"$f":"I125","v":550000},{"$f":"J125","v":550000},{"$f":"K125","v":550000},{"$f":"L125","v":550000},{"$f":"M125","v":550000},{"$f":"N125","v":550000},{"$f":"O125","v":550000},{"$f":"P125","v":550000}]
[null,"Porcent. Do Preço Ônibus Novo",7.4999999999999997E-2,{"$f":"C126","v":7.4999999999999997E-2},{"$f":"D126","v":7.4999999999999997E-2},{"$f":"E126","v":7.4999999999999997E-2},{"$f":"F126","v":7.4999999999999997E-2},{"$f":"G126","v":7.4999999999999997E-2},{"$f":"H126","v":7.4999999999999997E-2},{"$f":"I126","v":7.4999999999999997E-2},{"$f":"J126","v":7.4999999999999997E-2},{"$f":"K126","v":7.4999999999999997E-2},{"$f":"L126","v":7.4999999999999997E-2},{"$f":"M126","v":7.4999999999999997E-2},{"$f":"N126","v":7.4999999999999997E-2},{"$f":"O126","v":7.4999999999999997E-2},{"$f":"P126","v":7.4999999999999997E-2}]
[null,"Básico Low Entry",{"$f":"C15*C128*C129","v":0},{"$f":"D15*D128*D129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C127:Q127)","v":0}]
[null,"Preço Unitário",715000,{"$f":"C128","v":715000},{"$f":"D128","v":715000},715000,715000,715000,715000,715000,715000,715000,715000,715000,715000,715000,715000]
[null,"Porcent. Do Preço Ônibus Novo",7.0000000000000007E-2,{"$f":"C129","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Padron Elétrico",{"$f":"C16*C131*C132","v":0},{"$f":"D16*D131*D132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C130:Q130)","v":0}]
[null,"Preço Unitário",0,{"$f":"C131","v":0},{"$f":"D131","v":0},{"$f":"E131","v":0},{"$f":"F131","v":0},{"$f":"G131","v":0},{"$f":"H131","v":0},{"$f":"I131","v":0},{"$f":"J131","v":0},{"$f":"K131","v":0},{"$f":"L131","v":0},{"$f":"M131","v":0},{"$f":"N131","v":0},{"$f":"O131","v":0},{"$f":"P131","v":0}]
[null,"Porcent. Do Preço Ônibus Novo",0,{"$f":"C132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros",{"$f":"C17*C134*C135","v":0},{"$f":"D17*D134*D135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C133:Q133)","v":0}]
[null,"Preço Unitário",null,{"$f":"C134","v":0},{"$f":"D134","v":0},{"$f":"E134","v":0},{"$f":"F134","v":0},{"$f":"G134","v":0},{"$f":"H134","v":0},{"$f":"I134","v":0},{"$f":"J134","v":0},{"$f":"K134","v":0},{"$f":"L134","v":0},{"$f":"M134","v":0},{"$f":"N134","v":0},{"$f":"O134","v":0},{"$f":"P134","v":0}]
[null,"Porcent. Do Preço Ônibus Novo",0,{"$f":"C135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Público",{"$f":"C18*C137*C138","v":0},{"$f":"D18*D137*D138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C136:Q136)","v":0}]
[null,"Preço Unitário",75000,{"$f":"C137","v":75000},{"$f":"D137","v":75000},{"$f":"E137","v":75000},{"$f":"F137","v":75000},{"$f":"G137","v":75000},{"$f":"H137","v":75000},{"$f":"I137","v":75000},{"$f":"J137","v":75000},{"$f":"K137","v":75000},{"$f":"L137","v":75000},{"$f":"M137","v":75000},{"$f":"N137","v":75000},{"$f":"O137","v":75000},{"$f":"P137","v":75000}]
[null,"Porcent. Do Preço Ônibus Novo",0.8,{"$f":"C138","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,"Motoristas - Direção",{"$f":"(C141+C144+C147+C150+C153+C156)*(1+VLOOKUP($B140,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$140)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C140:Q140)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C21*C142*C143","v":0},{"$f":"D21*D142*D143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C141:Q141)","v":0}]
[null,"Valor Unitário",41268.36,{"$f":"C142","v":41268.36},{"$f":"D142","v":41268.36},41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36]
[null,"Empregados Equiv/ Carro",2.2393000000000001,{"$f":"C143","v":2.2393000000000001},2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001]
[null,"MIDI",{"$f":"C23*C145*C146","v":0},{"$f":"D23*D145*D146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C144:Q144)","v":0}]
[null,"Valor Unitário",41268.36,{"$f":"C145","v":41268.36},{"$f":"D145","v":41268.36},{"$f":"E145","v":41268.36},{"$f":"F145","v":41268.36},{"$f":"G145","v":41268.36},{"$f":"H145","v":41268.36},{"$f":"I145","v":41268.36},{"$f":"J145","v":41268.36},{"$f":"K145","v":41268.36},{"$f":"L145","v":41268.36},{"$f":"M145","v":41268.36},{"$f":"N145","v":41268.36},{"$f":"O145","v":41268.36},{"$f":"P145","v":41268.36}]
[null,"Empregados Equiv/ Carro",2.2393000000000001,{"$f":"C146","v":2.2393000000000001},2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001,2.2393000000000001]
[null,"Básico Low Entry",{"$f":"C25*C148*C149","v":0},{"$f":"D25*D148*D149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C147:Q147)","v":0}]
[null,"Valor Unitário",41268.36,{"$f":"C148","v":41268.36},{"$f":"D148","v":41268.36},41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36,41268.36]
[null,"Empregados Equiv/ Carro",2.6107999999999998,{"$f":"C149","v":2.6107999999999998},2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998]
[null,"Padron Elétrico",{"$f":"C27*C151*C152","v":0},{"$f":"D31*D151*D152","v":0},{"$f":"E31*E151*E152","v":0},{"$f":"F31*F151*F152","v":0},{"$f":"G31*G151*G152","v":0},{"$f":"H31*H151*H152","v":0},{"$f":"I31*I151*I152","v":0},{"$f":"J31*J151*J152","v":0},{"$f":"K31*K151*K152","v":0},{"$f":"L31*L151*L152","v":0},{"$f":"M31*M151*M152","v":0},{"$f":"N31*N151*N152","v":0},{"$f":"O31*O151*O152","v":0},{"$f":"P31*P151*P152","v":0},{"$f":"Q31*Q151*Q152","v":0},null,{"$f":"SUM(C150:Q150)","v":0}]
[null,"Valor Unitário",0,{"$f":"C151","v":0},{"$f":"D151","v":0},{"$f":"E151","v":0},{"$f":"F151","v":0},{"$f":"G151","v":0},{"$f":"H151","v":0},{"$f":"I151","v":0},{"$f":"J151","v":0},{"$f":"K151","v":0},{"$f":"L151","v":0},{"$f":"M151","v":0},{"$f":"N151","v":0},{"$f":"O151","v":0},{"$f":"P151","v":0}]
[null,"Empregados Equiv/ Carro",0,{"$f":"C152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outros",{"$f":"C29*C154*C155","v":0},{"$f":"D29*D154*D155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C153:Q153)","v":0}]
[null,"Valor Unitário",0,{"$f":"C154","v":0},{"$f":"D154","v":0},{"$f":"E154","v":0},{"$f":"F154","v":0},{"$f":"G154","v":0},{"$f":"H154","v":0},{"$f":"I154","v":0},{"$f":"J154","v":0},{"$f":"K154","v":0},{"$f":"L154","v":0},{"$f":"M154","v":0},{"$f":"N154","v":0},{"$f":"O154","v":0},{"$f":"P154","v":0}]
[null,"Empregados Equiv/ Carro",0,{"$f":"C155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Público",{"$f":"C31*C157*C158","v":0},{"$f":"D31*D157*D158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C156:Q156)","v":0}]
[null,"Valor Unitário",41268.36,{"$f":"C157","v":41268.36},{"$f":"D157","v":41268.36},{"$f":"E157","v":41268.36},{"$f":"F157","v":41268.36},{"$f":"G157","v":41268.36},{"$f":"H157","v":41268.36},{"$f":"I157","v":41268.36},{"$f":"J157","v":41268.36},{"$f":"K157","v":41268.36},{"$f":"L157","v":41268.36},{"$f":"M157","v":41268.36},{"$f":"N157","v":41268.36},{"$f":"O157","v":41268.36},{"$f":"P157","v":41268.36}]
[null,"Empregados Equiv/ Carro",2.6107999999999998,{"$f":"C158","v":2.6107999999999998},2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998,2.6107999999999998]
[]
[null,"Motoristas - Cobrança",{"$f":"(C161+C164+C167+C170+C173+C176)*(1+VLOOKUP($B160,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$160)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C160:Q160)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C21*C162*C163","v":0},{"$f":"D21*D162*D163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C161:Q161)","v":0}]
[null,"Fator de Utilização",0.01,{"$f":"C162","v":0.01},{"$f":"D162","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Salários e Encargos",1,{"$f":"C163","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"MIDI",{"$f":"C23*C165*C166","v":0},{"$f":"D23*D165*D166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C164:Q164)","v":0}]
[null,"Fator de Utilização",0.01,{"$f":"C165","v":0.01},{"$f":"D165","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Salários e Encargos",1,{"$f":"C166","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Básico Low Entry",{"$f":"C25*C168*C169","v":0},{"$f":"D25*D168*D169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C167:Q167)","v":0}]
[null,"Fator de Utilização",0.01,{"$f":"C168","v":0.01},{"$f":"D168","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Salários e Encargos",1,{"$f":"C169","v":1},{"$f":"D169","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Padron Elétrico",{"$f":"C27*C171*C172","v":0},{"$f":"D27*D171*D172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C170:Q170)","v":0}]
[null,"Fator de Utilização",0,{"$f":"C171","v":0},{"$f":"D171","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salários e Encargos",0,{"$f":"C172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Público",{"$f":"C29*C174*C175","v":0},{"$f":"D29*D174*D175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C173:Q173)","v":0}]
[null,"Fator de Utilização",0.01,{"$f":"C174","v":0.01},{"$f":"D174","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Salários e Encargos",1,{"$f":"C175","v":1},{"$f":"D175","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Articulado Público 2",{"$f":"C31*C177*C178","v":0},{"$f":"D31*D177*D178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C176:Q176)","v":0}]
[null,"Fator de Utilização",0.01,{"$f":"C177","v":0.01},{"$f":"D177","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Salários e Encargos",1,{"$f":"C178","v":1},{"$f":"D178","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Cobradores",{"$f":"(C181+C187)*(1+VLOOKUP($B180,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$180)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C180:Q180)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C21*C182*C183","v":0},{"$f":"D21*D182*D183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C181:Q181)","v":0}]
[null,"Administrativo",0.01,{"$f":"C182","v":0.01},{"$f":"D182","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Mão de Obra Operacional",1,{"$f":"C183","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"MIDI",{"$f":"C23*C185*C186","v":0},{"$f":"D23*D185*D186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C184:Q184)","v":0}]
[null,"Administrativo",0.01,{"$f":"C185","v":0.01},{"$f":"D185","v":0.01},{"$f":"E185","v":0.01},{"$f":"F185","v":0.01},{"$f":"G185","v":0.01},{"$f":"H185","v":0.01},{"$f":"I185","v":0.01},{"$f":"J185","v":0.01},{"$f":"K185","v":0.01},{"$f":"L185","v":0.01},{"$f":"M185","v":0.01},{"$f":"N185","v":0.01},{"$f":"O185","v":0.01},{"$f":"P185","v":0.01}]
[null,"Mão de Obra Operacional",1,{"$f":"C186","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Básico Low Entry",{"$f":"C25*C188*C189","v":0},{"$f":"D25*D188*D189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C187:Q187)","v":0}]
[null,"Administrativo",0.01,{"$f":"C188","v":0.01},{"$f":"D188","v":0.01},{"$f":"E188","v":0.01},{"$f":"F188","v":0.01},{"$f":"G188","v":0.01},{"$f":"H188","v":0.01},{"$f":"I188","v":0.01},{"$f":"J188","v":0.01},{"$f":"K188","v":0.01},{"$f":"L188","v":0.01},{"$f":"M188","v":0.01},{"$f":"N188","v":0.01},{"$f":"O188","v":0.01},{"$f":"P188","v":0.01}]
[null,"Mão de Obra Operacional",1,{"$f":"C189","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Padron Elétrico",{"$f":"C27*C191*C192","v":0},{"$f":"D27*D191*D192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C190:Q190)","v":0}]
[null,"Administrativo",0,{"$f":"C191","v":0},{"$f":"D191","v":0},{"$f":"E191","v":0},{"$f":"F191","v":0},{"$f":"G191","v":0},{"$f":"H191","v":0},{"$f":"I191","v":0},{"$f":"J191","v":0},{"$f":"K191","v":0},{"$f":"L191","v":0},{"$f":"M191","v":0},{"$f":"N191","v":0},{"$f":"O191","v":0},{"$f":"P191","v":0}]
[null,"Mão de Obra Operacional",0,{"$f":"C192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Público",{"$f":"C29*C194*C195","v":0},{"$f":"D29*D194*D195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C193:Q193)","v":0}]
[null,"Administrativo",0.01,{"$f":"C194","v":0.01},{"$f":"D194","v":0.01},{"$f":"E194","v":0.01},{"$f":"F194","v":0.01},{"$f":"G194","v":0.01},{"$f":"H194","v":0.01},{"$f":"I194","v":0.01},{"$f":"J194","v":0.01},{"$f":"K194","v":0.01},{"$f":"L194","v":0.01},{"$f":"M194","v":0.01},{"$f":"N194","v":0.01},{"$f":"O194","v":0.01},{"$f":"P194","v":0.01}]
[null,"Mão de Obra Operacional",1,{"$f":"C195","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Articulado Privado",{"$f":"C31*C197*C198","v":0},{"$f":"D31*D197*D198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C196:Q196)","v":0}]
[null,"Administrativo",0.01,{"$f":"C197","v":0.01},{"$f":"D197","v":0.01},{"$f":"E197","v":0.01},{"$f":"F197","v":0.01},{"$f":"G197","v":0.01},{"$f":"H197","v":0.01},{"$f":"I197","v":0.01},{"$f":"J197","v":0.01},{"$f":"K197","v":0.01},{"$f":"L197","v":0.01},{"$f":"M197","v":0.01},{"$f":"N197","v":0.01},{"$f":"O197","v":0.01},{"$f":"P197","v":0.01}]
[null,"Mão de Obra Operacional",1,{"$f":"C198","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Benefícios Trabalhistas",{"$f":"(C201+C204+C207+C210+C213+C216)*(1+VLOOKUP($B200,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$200)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C200:Q200)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Básico",{"$f":"C21*C202*C203","v":0},{"$f":"D21*D202*D203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C201:Q201)","v":0}]
[null,"Fator de Utilização",2.2000000000000002,{"$f":"C202","v":2.2000000000000002},{"$f":"D202","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,"Benefício Anual",3969.96,{"$f":"C203","v":3969.96},3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96]
[null,"MIDI",{"$f":"C23*C205*C206","v":0},{"$f":"D23*D205*D206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fator de Utilização",2.2000000000000002,{"$f":"C205","v":2.2000000000000002},{"$f":"D205","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,"Benefício Anual",3969.96,{"$f":"C206","v":3969.96},3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96]
[null,"Básico Low Entry",{"$f":"C25*C208*C209","v":0},{"$f":"D25*D208*D209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C207:Q207)","v":0}]
[null,"Fator de Utilização",2.2000000000000002,{"$f":"C208","v":2.2000000000000002},{"$f":"D208","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,"Benefício Anual",3969.96,{"$f":"C209","v":3969.96},3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96]
[null,"Padron Elétrico",{"$f":"C27*C211*C212","v":0},{"$f":"D27*D211*D212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fator de Utilização",2.2000000000000002,{"$f":"C211","v":2.2000000000000002},{"$f":"D211","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,"Benefício Anual",3969.96,{"$f":"C212","v":3969.96},3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96]
[null,"Articulado Público",{"$f":"C29*C214*C215","v":0},{"$f":"D29*D214*D215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fator de Utilização",2.2000000000000002,{"$f":"C214","v":2.2000000000000002},{"$f":"D214","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,"Benefício Anual",3969.96,{"$f":"C215","v":3969.96},3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96]
[null,"Articulado Privado",{"$f":"C31*C217*C218","v":0},{"$f":"D31*D217*D218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fator de Utilização",2.2000000000000002,{"$f":"C217","v":2.2000000000000002},{"$f":"D217","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,"Benefício Anual",3969.96,{"$f":"C218","v":3969.96},3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96,3969.96]
[]
[null,"Custo Fixo",{"$f":"(C222+C226+C230+C235+C239+C244+C248+C257+C262+C267+C272+C280+C276+C284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D222+D226+D230+D235+D239+D244+D248+D257+D262+D267+D272+D280+D276+D284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E222+E226+E230+E235+E239+E244+E248+E257+E262+E267+E272+E280+E276+E284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F222+F226+F230+F235+F239+F244+F248+F257+F262+F267+F272+F280+F276+F284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G222+G226+G230+G235+G239+G244+G248+G257+G262+G267+G272+G280+G276+G284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H222+H226+H230+H235+H239+H244+H248+H257+H262+H267+H272+H280+H276+H284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I222+I226+I230+I235+I239+I244+I248+I257+I262+I267+I272+I280+I276+I284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J222+J226+J230+J235+J239+J244+J248+J257+J262+J267+J272+J280+J276+J284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K222+K226+K230+K235+K239+K244+K248+K257+K262+K267+K272+K280+K276+K284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L222+L226+L230+L235+L239+L244+L248+L257+L262+L267+L272+L280+L276+L284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M222+M226+M230+M235+M239+M244+M248+M257+M262+M267+M272+M280+M276+M284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N222+N226+N230+N235+N239+N244+N248+N257+N262+N267+N272+N280+N276+N284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O222+O226+O230+O235+O239+O244+O248+O257+O262+O267+O272+O280+O276+O284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P222+P226+P230+P235+P239+P244+P248+P257+P262+P267+P272+P280+P276+P284)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q222+Q226+Q230+Q235+Q239+Q244+Q248+Q257+Q262+Q267+Q272+Q280+Q276+Q284)*#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(C220:Q220)","v":{"$error":"#REF!"}}]
[]
[null,"Operação da Frota Auxiliar (Serviços)",{"$f":"(C223*C224)*(1+VLOOKUP($B222,$B$316:$Q$339,1+C$8,0))*(1+$U$222)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C222:Q222)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Porcentagem",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C223","v":{"$error":"#REF!"}},{"$f":"D223","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Custos Específicos",{"$f":"C10+C239+C244","v":{"$error":"#REF!"}},{"$f":"D10+D239+D244","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Operac. e Manut. Infra Garagem",{"$f":"(C227*C228*C12)*(1+VLOOKUP($B226,$B$316:$Q$339,1+C$8,0))/10^6*(1+$U$226)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C226:Q226)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Porcentagem",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C227","v":{"$error":"#REF!"}},{"$f":"D227","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Preço do Ônibus",null,{"$f":"C228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operação de ITS",{"$f":"(C231*C232*C233)*(1+VLOOKUP($B230,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$230)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C230:Q230)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Porcentagem anual",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C231","v":{"$error":"#REF!"}},{"$f":"D231","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Valor ônibus básico",{"$f":"C228","v":0},{"$f":"C232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Número Ônibus",{"$f":"C12","v":0},{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operação de Bilhetagem",{"$f":"(C236*C237)*(1+VLOOKUP($B235,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$235)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C235:Q235)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Porcentagem",null,{"$f":"C236","v":0},{"$f":"D236","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Eletrônica Aprox",{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}},{"$f":"#REF!*'01. PC'!#REF!*10^6","v":{"$error":"#REF!"}}]
[]
[null,"Fiscalização",{"$f":"(C240*C241*C242)*(1+VLOOKUP($B239,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$239)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C239:Q239)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Valor Unitário",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C240","v":{"$error":"#REF!"}},{"$f":"D240","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Empregados por ônibus",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C241","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Frota Operacional",{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Salários e Proventos de Manutenção, Administração e Diretoria",{"$f":"(C245*C246)*(1+VLOOKUP($B244,$B$316:$Q$338,1+C$8,0))*(1+$U$244)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C244:Q244)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Porcentagem",{"$f":"#REF!","v":{"$error":"#REF!"}},0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407,0.2407]
[null,"Base Anual",{"$f":"C140+C160+C180+C200+C239","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Despesas Administrativas Gerais",{"$f":"(C249*C250*C251)*(1+VLOOKUP($B248,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$248)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C248:Q248)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Percentual",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C249","v":{"$error":"#REF!"}},{"$f":"D249","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Valor Unitário",{"$f":"C228","v":0},{"$f":"C250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Número Ônibus",{"$f":"C12","v":0},{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Implantação de CCO (Centro de Controle de Operaçao)",{"$f":"(C254*C255)*(1+VLOOKUP($B253,$B$316:$Q$340,1+C$8,0))/10^6*(1+$U$272)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Percentual de aluguel annual",0,{"$f":"C254","v":0},{"$f":"D254","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preço de Referência",0,{"$f":"C255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Locação de Infraestrutura",{"$f":"(C258*C259*C260)*(1+VLOOKUP($B257,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$257)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C257:Q257)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Percentual",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C258","v":{"$error":"#REF!"}},{"$f":"D258","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Valor ônibus básico",{"$f":"C228","v":0},{"$f":"C259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Número Ônibus",{"$f":"C12","v":0},{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manutenção de Infraestrutura",{"$f":"(C263*C264*C265)*(1+VLOOKUP($B262,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$262)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C262:Q262)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Percentual",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C263","v":{"$error":"#REF!"}},{"$f":"D263","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Valor ônibus básico",{"$f":"C122","v":575000},{"$f":"C264","v":575000},575000,575000,575000,575000,575000,575000,575000,575000,575000,575000,575000,575000,575000]
[null,"Número Ônibus",{"$f":"C12","v":0},{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Despesas Ambientais",{"$f":"(C268*C269*C270)*(1+VLOOKUP($B267,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$267)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C267:Q267)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Porcentual Preço ônibus",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C268","v":{"$error":"#REF!"}},{"$f":"D268","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Valor ônibus básico",{"$f":"C228","v":0},{"$f":"C269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Número Ônibus",{"$f":"C12","v":0},{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Garantias Contratuais",{"$f":"(C273*C274)*(1+VLOOKUP($B272,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$272)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C272:Q272)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Valor Unitário (R$)",null,{"$f":"C273","v":0},{"$f":"D273","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Eletrônica Aprox",{"$f":"C237","v":{"$error":"#REF!"}},{"$f":"D237","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Manutenção Infra Elétrica",{"$f":"(C277*C278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(D277*D278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+D$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E277*E278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+E$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F277*F278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+F$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G277*G278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+G$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H277*H278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+H$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I277*I278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+I$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J277*J278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+J$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K277*K278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+K$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L277*L278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+L$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M277*M278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+M$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N277*N278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+N$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O277*O278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+O$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(P277*P278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+P$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},{"$f":"(Q277*Q278)*(1+VLOOKUP($B276,$B$316:$Q$338,1+Q$8,0))/10^6*(1+$U$276)*#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(C276:Q276)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Percentual",null,{"$f":"C277","v":0},{"$f":"D277","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carregadores e placas",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C278","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Seguro e Licenciamento",{"$f":"(C281*C282*C283)*(1+VLOOKUP($B280,$B$316:$Q$338,1+C$8,0))/10^6*(1+$U$280)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C280:Q280)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Porcentual ônibus básico",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C281","v":{"$error":"#REF!"}},{"$f":"D281","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Valor ônibus básico",{"$f":"C228","v":0},{"$f":"C282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Número Ônibus",{"$f":"C12","v":0},{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reposição de Baterias",{"$f":"(C285)*(1+VLOOKUP($B284,$B$315:$Q$339,1+C$8,0))/10^6*(1+$U$285)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C284:Q284)","v":{"$error":"#REF!"}},null,0]
[null,"Reposição de Baterias"]
[]
[null,"Custo Total",{"$f":"C10+C220","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C287:Q287)","v":{"$error":"#REF!"}}]
[]
[null,"Índices anuais"]
[null,"Combustível",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Lubrificante Diesel",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Arla 32",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Rodagem",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Peças e Materiais de Manutenção",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Motoristas - Direção",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Motoristas - Cobrança",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Cobradores",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Benefícios Trabalhistas",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Operação da Frota Auxiliar (Serviços)",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Operac. e Manut. Infra Garagem",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Operação de ITS",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Operação de Bilhetagem",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Fiscalização",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Salários e Proventos de Manutenção, Administração e Diretoria",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Despesas Administrativas Gerais",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Implantação de CCO (Centro de Controle de Operaçao)",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Locação de Infraestrutura",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Manutenção de Infraestrutura",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Despesas Ambientais",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Garantias Contratuais",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Manutenção Infra Elétrica",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Seguro e Licenciamento",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Reposição de Baterias",null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[]
[null,"Índices diferenças"]
[null,"Combustível",{"$f":"C342/C$369-1","v":0},{"$f":"D342/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Lubrificante Diesel",0,{"$f":"D343/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Arla 32",0,{"$f":"D344/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Rodagem",0,{"$f":"D345/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Peças e Materiais de Manutenção",0,{"$f":"D346/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Motoristas - Direção",0,{"$f":"D347/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Motoristas - Cobrança",0,{"$f":"D348/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Cobradores",0,{"$f":"D349/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Benefícios Trabalhistas",0,{"$f":"D350/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operação da Frota Auxiliar (Serviços)",0,{"$f":"D351/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operac. e Manut. Infra Garagem",0,{"$f":"D352/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operação de ITS",0,{"$f":"D353/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operação de Bilhetagem",0,{"$f":"D354/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Fiscalização",0,{"$f":"D355/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Salários e Proventos de Manutenção, Administração e Diretoria",0,{"$f":"D356/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Despesas Administrativas Gerais",0,{"$f":"D357/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Implantação de CCO (Centro de Controle de Operaçao)",0,{"$f":"D358/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Locação de Infraestrutura",0,{"$f":"D359/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Manutenção de Infraestrutura",0,{"$f":"D360/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Despesas Ambientais",0,{"$f":"D361/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Garantias Contratuais",0,{"$f":"D362/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Manutenção Infra Elétrica",0,{"$f":"D363/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Seguro e Licenciamento",0,{"$f":"D364/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Reposição de baterias",0,{"$f":"D365/D$369-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Índices acumulados"]
[null,"Combustível",1,{"$f":"(C342)*(1+D290)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Lubrificante Diesel",1,{"$f":"(C343)*(1+D291)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Arla 32",1,{"$f":"(C344)*(1+D292)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Rodagem",1,{"$f":"(C345)*(1+D293)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Peças e Materiais de Manutenção",1,{"$f":"(C346)*(1+D294)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Motoristas - Direção",1,{"$f":"(C347)*(1+D295)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Motoristas - Cobrança",1,{"$f":"(C348)*(1+D296)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Cobradores",1,{"$f":"(C349)*(1+D297)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Benefícios Trabalhistas",1,{"$f":"(C350)*(1+D298)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operação da Frota Auxiliar (Serviços)",1,{"$f":"(C351)*(1+D299)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operac. e Manut. Infra Garagem",1,{"$f":"(C352)*(1+D300)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operação de ITS",1,{"$f":"(C353)*(1+D301)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operação de Bilhetagem",1,{"$f":"(C354)*(1+D302)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Fiscalização",1,{"$f":"(C355)*(1+D303)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Salários e Proventos de Manutenção, Administração e Diretoria",1,{"$f":"(C356)*(1+D304)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Despesas Administrativas Gerais",1,{"$f":"(C357)*(1+D305)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Implantação de CCO (Centro de Controle de Operaçao)",1,{"$f":"(C358)*(1+D306)","v":{"$error":"#REF!"}},{"$f":"(D358)*(1+E306)","v":{"$error":"#REF!"}},{"$f":"(E358)*(1+F306)","v":{"$error":"#REF!"}},{"$f":"(F358)*(1+G306)","v":{"$error":"#REF!"}},{"$f":"(G358)*(1+H306)","v":{"$error":"#REF!"}},{"$f":"(H358)*(1+I306)","v":{"$error":"#REF!"}},{"$f":"(I358)*(1+J306)","v":{"$error":"#REF!"}},{"$f":"(J358)*(1+K306)","v":{"$error":"#REF!"}},{"$f":"(K358)*(1+L306)","v":{"$error":"#REF!"}},{"$f":"(L358)*(1+M306)","v":{"$error":"#REF!"}},{"$f":"(M358)*(1+N306)","v":{"$error":"#REF!"}},{"$f":"(N358)*(1+O306)","v":{"$error":"#REF!"}},{"$f":"(O358)*(1+P306)","v":{"$error":"#REF!"}},{"$f":"(P358)*(1+Q306)","v":{"$error":"#REF!"}}]
[null,"Locação de Infraestrutura",1,{"$f":"(C359)*(1+D307)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Manutenção de Infraestrutura",1,{"$f":"(C360)*(1+D308)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Despesas Ambientais",1,{"$f":"(C361)*(1+D309)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Garantias Contratuais",1,{"$f":"(C362)*(1+D310)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Manutenção Infra Elétrica",1,{"$f":"(C363)*(1+D311)","v":{"$error":"#REF!"}},{"$f":"(D363)*(1+E311)","v":{"$error":"#REF!"}},{"$f":"(E363)*(1+F311)","v":{"$error":"#REF!"}},{"$f":"(F363)*(1+G311)","v":{"$error":"#REF!"}},{"$f":"(G363)*(1+H311)","v":{"$error":"#REF!"}},{"$f":"(H363)*(1+I311)","v":{"$error":"#REF!"}},{"$f":"(I363)*(1+J311)","v":{"$error":"#REF!"}},{"$f":"(J363)*(1+K311)","v":{"$error":"#REF!"}},{"$f":"(K363)*(1+L311)","v":{"$error":"#REF!"}},{"$f":"(L363)*(1+M311)","v":{"$error":"#REF!"}},{"$f":"(M363)*(1+N311)","v":{"$error":"#REF!"}},{"$f":"(N363)*(1+O311)","v":{"$error":"#REF!"}},{"$f":"(O363)*(1+P311)","v":{"$error":"#REF!"}},{"$f":"(P363)*(1+Q311)","v":{"$error":"#REF!"}}]
[null,"Seguro e Licenciamento",1,{"$f":"(C364)*(1+D312)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Reposição de baterias",1,{"$f":"(C365)*(1+D313)","v":{"$error":"#REF!"}},{"$f":"(D365)*(1+E313)","v":{"$error":"#REF!"}},{"$f":"(E365)*(1+F313)","v":{"$error":"#REF!"}},{"$f":"(F365)*(1+G313)","v":{"$error":"#REF!"}},{"$f":"(G365)*(1+H313)","v":{"$error":"#REF!"}},{"$f":"(H365)*(1+I313)","v":{"$error":"#REF!"}},{"$f":"(I365)*(1+J313)","v":{"$error":"#REF!"}},{"$f":"(J365)*(1+K313)","v":{"$error":"#REF!"}},{"$f":"(K365)*(1+L313)","v":{"$error":"#REF!"}},{"$f":"(L365)*(1+M313)","v":{"$error":"#REF!"}},{"$f":"(M365)*(1+N313)","v":{"$error":"#REF!"}},{"$f":"(N365)*(1+O313)","v":{"$error":"#REF!"}},{"$f":"(O365)*(1+P313)","v":{"$error":"#REF!"}},{"$f":"(P365)*(1+Q313)","v":{"$error":"#REF!"}}]
[]
[null,"Índice acumulado - Receita"]
[null,{"$f":"'01. PC'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+D$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+E$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+F$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+G$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+H$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+I$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+J$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+K$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+L$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+M$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+N$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+O$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+P$8,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP('01. PC'!#REF!,#REF!,21+Q$8,0)","v":{"$error":"#REF!"}}]
[null,"Acumulado",1,{"$f":"(C369)*(1+D368)","v":{"$error":"#REF!"}},{"$f":"(D369)*(1+E368)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":" 02. TARIFA","index":4,"n_rows":1203,"n_cols":9,"rows_kept":1203,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Período",0,null,"Frota Patrimonial",null,"Frota Operacional",null,"PMM"]
[]
[null,"Custos Variáveis por KM Médio",{"$error":"#DIV/0!"},null,164,null,148,null,6710.6625314301809]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[]
[null,"Custos Variáveis - Por KM total",{"$error":"#DIV/0!"}]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[null,"Comum Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[null,"Semipadron Multimodal Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[null,"Articulado Padrão Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[null,"Articulado Multimodal Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Combustível por KM",0]
[null,"Lubrificante por KM",0]
[null,"Arla 32 por KM",0]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Peças e Acessórios por KM",0]
[]
[null,"Combustível - Por Veículo",0]
[]
[null,"Combustível - Total",0]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",0]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[null,"Comum Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",88]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[null,"Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",8]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[null,"Articulado Padrão Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",32]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[null,"Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",18]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",18]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",0]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Frota Patrimonial",0]
[null,"Custo por KM (Fator de Equivalência)",0]
[null,"Diesel R$/L"]
[null,"Coeficiente de Consumo"]
[]
[null,"Lubrificantes - Por Veículo",0]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[null,"Comum Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[null,"Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[null,"Articulado Padrão Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[null,"Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de correlação entre os custos de combustível e lubrificantes (CoLC)"]
[]
[null,"Arla 32 - Por Veículo",0]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[null,"Comum Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[null,"Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[null,"Articulado Padrão Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[null,"Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Preço Médio de Distribuição do Combustível com Isenção Tributária para a RMC (PrC)",0]
[null,"Coeficiente de Consumo de Combustível por categoria (CoCC)",0]
[null,"Coeficiente de Correlação entre os custos de combustível e ARLA (CoAC)"]
[]
[null,"Rodagem - Custo Ponderado",{"$error":"#DIV/0!"}]
[null,"Rodagem - Total por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",164]
[]
[null,"Rodagem - Total por KM",{"$error":"#DIV/0!"}]
[null,"Micro Especial Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",0]
[null,"Fator de Equivalência",0]
[null,"Comum Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",88]
[null,"Fator de Equivalência",0]
[null,"Semipadron Multimodal Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",8]
[null,"Fator de Equivalência",0]
[null,"Articulado Padrão Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",32]
[null,"Fator de Equivalência",0]
[null,"Articulado Multimodal Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",18]
[null,"Fator de Equivalência",0]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",18]
[null,"Fator de Equivalência",0]
[null,"Articulado Expresso Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",0]
[null,"Fator de Equivalência",0]
[null,"Biarticulado Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Rodagem por KM",{"$error":"#DIV/0!"}]
[null,"Frota Patrimonial",0]
[null,"Fator de Equivalência",0]
[]
[null,"Rodagem - Por Tipo de Veículo por KM",{"$error":"#DIV/0!"}]
[]
[null,"Micro Especial Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[null,"Comum Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[null,"Semipadron Multimodal Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[null,"Articulado Padrão Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[null,"Articulado Multimodal Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[null,"Articulado Expresso Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[null,"Biarticulado Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo Total",0]
[null,"Vida Útil"]
[]
[null,"Rodagem - Por Tipo de Veículo",0]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",6]
[null,"Preço unitário de Pneu (PPn) - 275/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 275/80 - R22,5"]
[null,"Comum Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",6]
[null,"Preço unitário de Pneu (PPn) - 275/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 275/80 - R22,5"]
[null,"Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",6]
[null,"Preço unitário de Pneu (PPn) - 275/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 275/80 - R22,5"]
[null,"Articulado Padrão Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",10]
[null,"Preço unitário de Pneu (PPn) - 295/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 295/80 - R22,5"]
[null,"Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",10]
[null,"Preço unitário de Pneu (PPn) - 295/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 295/80 - R22,5"]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",10]
[null,"Preço unitário de Pneu (PPn) - 295/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 295/80 - R22,5"]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",12]
[null,"Preço unitário de Pneu (PPn) - 295/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 295/80 - R22,5"]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Quantidade de Pneus Necessários por Veículo (QPn)",14]
[null,"Preço unitário de Pneu (PPn) - 295/80 - R22,5"]
[null,"Quantidade de Recapagens Possíveis por Pneu ao longo de sua Vida Útil (QR)"]
[null,"Preço unitário de Recapagem (PR) - 295/80 - R22,5"]
[]
[null,"Peças e Acessórios - Por Tipo de Veículo",0]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",0]
[null,"Comum Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",80]
[null,"Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",7]
[null,"Articulado Padrão Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",29]
[null,"Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",16]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",16]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",0]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Preço do Veículo Novo Sem Rodagem (PVNSR) - Euro VI"]
[null,"Coeficiente de Peças e Acessórios (CoCPA)"]
[null,"Frota Operacional - FO (Por Categoria de Veículo)",0]
[]
[null,"Peças e Acessórios - Por Tipo de Veículo por KM",0]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",0]
[null,"Comum Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",565959.60076666682]
[null,"Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",30365.953030000001]
[null,"Articulado Padrão Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",172859.777455]
[null,"Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",118879.4459066667]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",105113.27749333334]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",0]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Peças e Acessórios",0]
[null,"Quilometragem Total Mês (Km/Mês)",0]
[]
[null,"Custos Fixos Totais por KM",{"$error":"#DIV/0!"}]
[]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",{"$error":"#DIV/0!"}]
[]
[null,"Custos Fixo - Por KM por Tecnologia",{"$error":"#DIV/0!"}]
[null,"Micro Especial Euro 5 e Euro 6",0]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",0]
[null,"Comum Euro 5 e Euro 6",{"$error":"#DIV/0!"}]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",{"$error":"#DIV/0!"}]
[null,"Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",{"$error":"#DIV/0!"}]
[null,"Articulado Padrão Euro 5 e Euro 6",0]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",{"$error":"#DIV/0!"}]
[null,"Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",{"$error":"#DIV/0!"}]
[null,"Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",{"$error":"#DIV/0!"}]
[null,"Articulado Expresso Euro 5 e Euro 6",0]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",0]
[null,"Biarticulado Euro 5 e Euro 6",0]
[null,"Custo de Capital",0]
[null,"Despesas Administrativas",0]
[null,"Despesas com Pessoal",0]
[null,"Outros Custos Operacionais",0]
[]
[null,"Custo de Capital - Total",0]
[]
[null,"Depreciação - Total",0]
[null,"Remuneração - Total",0]
[]
[null,"Depreciação - Total",0]
[]
[null,"Depreciação dos Veículos Ponderada - Total",0]
[null,"Depreciação de Equipamentos e Mobiliário de Garagem - Total",0]
[null,"Depreciação dos Veículos de Apoio - Total",0]
[]
[null,"Depreciação dos Veículos Ponderada - Total",0]
[]
[null,"Depreciação Mensal dos Veículos",0]
[null,"KM Mensal",993178.05465166678]
[]
[null,"Depreciação dos Veículos - Total",0]
[]
[null,"Depreciação Mensal do Micro Especial Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Micro Especial Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota"]
[null,"Veículos com 0 a 1 anos"]
[null,"Veículos com 1 a 2 anos"]
[null,"Veículos com 2 a 3 anos"]
[null,"Veículos com 3 a 4 anos"]
[null,"Veículos com 4 a 5 anos"]
[null,"Veículos com 5 a 6 anos"]
[null,"Veículos com 6 a 7 anos"]
[null,"Veículos com 7 a 8 anos"]
[null,"Veículos com 8 a 9 anos"]
[null,"Veículos com 9 a 10 anos"]
[null,"Veículos com 10 a 11 anos"]
[null,"Veículos com 11 a 12 anos"]
[null,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[null,"Depreciação Mensal do Comum Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Comum Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota",7.5000000000000011E-2]
[0,"Veículos com 0 a 1 anos"]
[1,"Veículos com 1 a 2 anos"]
[2,"Veículos com 2 a 3 anos"]
[3,"Veículos com 3 a 4 anos"]
[4,"Veículos com 4 a 5 anos"]
[5,"Veículos com 5 a 6 anos"]
[6,"Veículos com 6 a 7 anos"]
[7,"Veículos com 7 a 8 anos"]
[8,"Veículos com 8 a 9 anos"]
[9,"Veículos com 9 a 10 anos"]
[10,"Veículos com 10 a 11 anos"]
[11,"Veículos com 11 a 12 anos"]
[12,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[null,"Depreciação Mensal do Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota",7.5000000000000011E-2]
[0,"Veículos com 0 a 1 anos"]
[1,"Veículos com 1 a 2 anos"]
[2,"Veículos com 2 a 3 anos"]
[3,"Veículos com 3 a 4 anos"]
[4,"Veículos com 4 a 5 anos"]
[5,"Veículos com 5 a 6 anos"]
[6,"Veículos com 6 a 7 anos"]
[7,"Veículos com 7 a 8 anos"]
[8,"Veículos com 8 a 9 anos"]
[9,"Veículos com 9 a 10 anos"]
[10,"Veículos com 10 a 11 anos"]
[11,"Veículos com 11 a 12 anos"]
[12,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[null,"Depreciação Mensal do Articulado Padrão Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Articulado Padrão Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota",7.5000000000000011E-2]
[0,"Veículos com 0 a 1 anos"]
[1,"Veículos com 1 a 2 anos"]
[2,"Veículos com 2 a 3 anos"]
[3,"Veículos com 3 a 4 anos"]
[4,"Veículos com 4 a 5 anos"]
[5,"Veículos com 5 a 6 anos"]
[6,"Veículos com 6 a 7 anos"]
[7,"Veículos com 7 a 8 anos"]
[8,"Veículos com 8 a 9 anos"]
[9,"Veículos com 9 a 10 anos"]
[10,"Veículos com 10 a 11 anos"]
[11,"Veículos com 11 a 12 anos"]
[12,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[null,"Depreciação Mensal do Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota",7.5000000000000011E-2]
[0,"Veículos com 0 a 1 anos"]
[1,"Veículos com 1 a 2 anos"]
[2,"Veículos com 2 a 3 anos"]
[3,"Veículos com 3 a 4 anos"]
[4,"Veículos com 4 a 5 anos"]
[5,"Veículos com 5 a 6 anos"]
[6,"Veículos com 6 a 7 anos"]
[7,"Veículos com 7 a 8 anos"]
[8,"Veículos com 8 a 9 anos"]
[9,"Veículos com 9 a 10 anos"]
[10,"Veículos com 10 a 11 anos"]
[11,"Veículos com 11 a 12 anos"]
[12,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[null,"Depreciação Mensal do Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota",7.5000000000000011E-2]
[null,"Veículos com 0 a 1 anos"]
[null,"Veículos com 1 a 2 anos"]
[null,"Veículos com 2 a 3 anos"]
[null,"Veículos com 3 a 4 anos"]
[null,"Veículos com 4 a 5 anos"]
[null,"Veículos com 5 a 6 anos"]
[null,"Veículos com 6 a 7 anos"]
[null,"Veículos com 7 a 8 anos"]
[null,"Veículos com 8 a 9 anos"]
[null,"Veículos com 9 a 10 anos"]
[null,"Veículos com 10 a 11 anos"]
[null,"Veículos com 11 a 12 anos"]
[null,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[null,"Depreciação Mensal do Articulado Expresso Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Articulado Expresso Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota",7.5000000000000011E-2]
[null,"Veículos com 0 a 1 anos"]
[null,"Veículos com 1 a 2 anos"]
[null,"Veículos com 2 a 3 anos"]
[null,"Veículos com 3 a 4 anos"]
[null,"Veículos com 4 a 5 anos"]
[null,"Veículos com 5 a 6 anos"]
[null,"Veículos com 6 a 7 anos"]
[null,"Veículos com 7 a 8 anos"]
[null,"Veículos com 8 a 9 anos"]
[null,"Veículos com 9 a 10 anos"]
[null,"Veículos com 10 a 11 anos"]
[null,"Veículos com 11 a 12 anos"]
[null,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[null,"Depreciação Mensal do Biarticulado Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Depreciação Anual do Biarticulado Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Proporção Veículos Euro V ao longo do contrato",0]
[null,"Coeficiente de Depreciação da Frota",7.5000000000000011E-2]
[null,"Veículos com 0 a 1 anos"]
[null,"Veículos com 1 a 2 anos"]
[null,"Veículos com 2 a 3 anos"]
[null,"Veículos com 3 a 4 anos"]
[null,"Veículos com 4 a 5 anos"]
[null,"Veículos com 5 a 6 anos"]
[null,"Veículos com 6 a 7 anos"]
[null,"Veículos com 7 a 8 anos"]
[null,"Veículos com 8 a 9 anos"]
[null,"Veículos com 9 a 10 anos"]
[null,"Veículos com 10 a 11 anos"]
[null,"Veículos com 11 a 12 anos"]
[null,"Veículos com 12 a 13 anos"]
[null,"Coeficiente de Depreciação - Veículos com 0 a 1 anos",0.13846153846153847]
[null,"Coeficiente de Depreciação - Veículos com 1 a 2 anos",0.12692307692307692]
[null,"Coeficiente de Depreciação - Veículos com 2 a 3 anos",0.11538461538461539]
[null,"Coeficiente de Depreciação - Veículos com 3 a 4 anos",0.10384615384615384]
[null,"Coeficiente de Depreciação - Veículos com 4 a 5 anos",9.2307692307692313E-2]
[null,"Coeficiente de Depreciação - Veículos com 5 a 6 anos",8.0769230769230774E-2]
[null,"Coeficiente de Depreciação - Veículos com 6 a 7 anos",6.9230769230769235E-2]
[null,"Coeficiente de Depreciação - Veículos com 7 a 8 anos",5.7692307692307696E-2]
[null,"Coeficiente de Depreciação - Veículos com 8 a 9 anos",4.6153846153846156E-2]
[null,"Coeficiente de Depreciação - Veículos com 9 a 10 anos",3.4615384615384617E-2]
[null,"Coeficiente de Depreciação - Veículos com 10 a 11 anos",2.3076923076923078E-2]
[null,"Coeficiente de Depreciação - Veículos com 11 a 12 anos",1.1538461538461539E-2]
[null,"Coeficiente de Depreciação - Veículos com 12 a 13 anos",1.1538461538461539E-2]
[]
[null,"Depreciação de Equipamentos e Mobiliário de Garagem - Total",0]
[]
[null,"Custo Mensal (R$)"]
[null,"Quilometragem Total",993178.05465166678]
[]
[null,"Depreciação dos Veículos de Apoio - Total",0]
[]
[null,"Custo Mensal (R$)"]
[null,"Quilometragem Total",993178.05465166678]
[]
[null,"Remuneração dos Veículos Ponderada - Total",0]
[]
[null,"Depreciação Mensal dos Veículos",0]
[null,"KM Mensal",993178.05465166678]
[]
[null,"Remuneração dos Veículos - Total",0]
[]
[null,"Remuneração Mensal do Micro Especial Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Micro Especial Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Custo de capital"]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[null,"Remuneração Mensal do Comum Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Comum Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[null,"Remuneração Mensal do Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Semipadron Multimodal Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[null,"Remuneração Mensal do Articulado Padrão Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Articulado Padrão Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[null,"Remuneração Mensal do Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Articulado Multimodal Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[null,"Remuneração Mensal do Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Articulado 5 Portas LD Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[null,"Remuneração Mensal do Articulado Expresso Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Articulado Expresso Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[null,"Remuneração Mensal do Biarticulado Euro 5 e Euro 6",0]
[null,"Meses por Ano",12]
[null,"Frota Patrimonial",0]
[null,"Remuneração Anual do Biarticulado Euro 5 e Euro 6",0]
[null,"Custo do Veículo Novo - PMV"]
[null,"Coeficiente de Remuneração da Frota",0]
[null,"Veículos com 0 a 1 anos",0]
[null,"Veículos com 1 a 2 anos",0]
[null,"Veículos com 2 a 3 anos",0]
[null,"Veículos com 3 a 4 anos",0]
[null,"Veículos com 4 a 5 anos",0]
[null,"Veículos com 5 a 6 anos",0]
[null,"Veículos com 6 a 7 anos",0]
[null,"Veículos com 7 a 8 anos",0]
[null,"Veículos com 8 a 9 anos",0]
[null,"Veículos com 9 a 10 anos",0]
[null,"Veículos com 10 a 11 anos",0]
[null,"Veículos com 11 a 12 anos",0]
[null,"Veículos com 12 a 13 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 0 a 1 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 1 a 2 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 2 a 3 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 3 a 4 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 4 a 5 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 5 a 6 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 6 a 7 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 7 a 8 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 8 a 9 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 9 a 10 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 10 a 11 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 11 a 12 anos",0]
[null,"Coeficiente de Remuneração - Veículos com 12 a 13 anos",0]
[]
[null,"Remuneração de Equipamentos e Mobiliário de Garagem - Total",0]
[null,"Remuneração Mensal de Equipamentos e Mobiliário de Garagem",0]
[null,"Meses",12]
[null,"Valor anual"]
[null,"Quilometragem Total",993178.05465166678]
[]
[null,"Remuneração de Veículos de Apoio - Total",0]
[null,"Quilometragem Total",993178.05465166678]
[null,"Remuneração Mensal Veículos de Apoio",0]
[null,"Valor anual"]
[]
[null,"Remuneração - Total",0]
[null,"Remuneração dos Veículos Ponderada - Total",0]
[null,"Remuneração de Equipamentos e Mobiliário de Garagem - Total",0]
[null,"Remuneração de Veículos de Apoio - Total",0]
[]
[null,"Despesas com Pessoal - Total por KM",0]
[null,"Despesas com Pessoal de Operação - Motoristas e Cobradores",0]
[null,"Despesas com Pessoal de Manutenção, Administração, Gerência e Diretoria",0]
[null,"Quilometragem Total",993178.05465166678]
[]
[null,"Despesas com Pessoal - Operação",0]
[null,"Motoristas",0]
[null,"Quantidade"]
[null,"Preço",0]
[null,"Salários",0]
[null,"Salário Base"]
[null,"Adicional por Tempo de Serviço"]
[null,"Benefícios",0]
[null,"Gratificação Ajustada"]
[null,"Auxílio Alimentação"]
[null,"Auxílio Saúde"]
[null,"Seguro de Vida"]
[null,"Uniformes"]
[null,"Encargos Sociais",0]
[null,"Porcentagem"]
[]
[null,"Motoristas - Cobranças",0]
[null,"Quantidade"]
[null,"Preço",0]
[null,"Salários",0]
[null,"Salário Base"]
[null,"Adicional por Tempo de Serviço"]
[null,"Benefícios",0]
[null,"Gratificação Ajustada"]
[null,"Auxílio Alimentação"]
[null,"Auxílio Saúde"]
[null,"Seguro de Vida"]
[null,"Uniformes"]
[null,"Encargos Sociais",0]
[null,"Porcentagem"]
[]
[null,"Cobradores",0]
[null,"Quantidade"]
[null,"Preço",0]
[null,"Salários",0]
[null,"Salário Base"]
[null,"Adicional por Tempo de Serviço"]
[null,"Benefícios",0]
[null,"Auxílio Alimentação"]
[null,"Auxílio Saúde"]
[null,"Seguro de Vida"]
[null,"Uniformes"]
[null,"Encargos Sociais",0]
[null,"Porcentagem"]
[]
[null,"Despesas com Pessoal de Manutenção, Administração, Gerência e Diretoria",0]
[null,"Custo Mensal Total",0]
[null,"Menores Aprendizes - Custo Mensal Total",0]
[null,"Quantidade"]
[null,"Valor",0]
[null,"Salário",0]
[null,"Salário Base"]
[null,"Coeficiente do salário base"]
[null,"Benefícios",0]
[null,"Gratificação Ajustada"]
[null,"Auxílio Alimentação"]
[null,"Auxílio Saúde"]
[null,"Seguro de Vida"]
[null,"Uniformes"]
[null,"Encargos Sociais Mensais",0]
[null,"Percentagem"]
[]
[null,"Manutenção - Custo Mensal Total",0]
[null,"Quantidade"]
[null,"Valor",0]
[null,"Salário Médio Ponderado"]
[null,"Benefícios",0]
[null,"Gratificação Média"]
[null,"Auxílio Alimentação Médio",0]
[null,"Auxílio Saúde",0]
[null,"Seguro de Vida",0]
[null,"Uniformes"]
[null,"Encargos Sociais Mensais",0]
[null,"Percentagem"]
[]
[null,"Administração",0]
[null,"Quantidade"]
[null,"Valor",0]
[null,"Salário Médio"]
[null,"Benefícios",0]
[null,"Gratificação Média"]
[null,"Auxílio Alimentação Médio",0]
[null,"Auxílio Saúde",0]
[null,"Seguro de Vida",0]
[null,"Uniformes"]
[null,"Encargos Sociais Mensais",0]
[null,"Percentagem"]
[]
[null,"Gerência",0]
[null,"Quantidade"]
[null,"Valor",0]
[null,"Salário Médio"]
[null,"Benefícios",0]
[null,"Gratificação Média"]
[null,"Auxílio Alimentação Médio",0]
[null,"Auxílio Saúde",0]
[null,"Seguro de Vida",0]
[null,"Uniformes"]
[null,"Encargos Sociais Mensais",0]
[null,"Percentagem"]
[]
[null,"Diretoria - Custo Mensal Total",0]
[null,"Quantidade"]
[null,"Valor",0]
[null,"Salário Médio"]
[null,"Benefícios",0]
[null,"Gratificação Média"]
[null,"Auxílio Alimentação Médio",0]
[null,"Auxílio Saúde",0]
[null,"Seguro de Vida",0]
[null,"Uniformes"]
[null,"Encargos Sociais Mensais",0]
[null,"Percentagem"]
[]
[null,"Presidente - Custo Mensal Total",0]
[null,"Quantidade"]
[null,"Valor",0]
[null,"Salário Médio"]
[null,"Benefícios",0]
[null,"Gratificação Média"]
[null,"Auxílio Alimentação Médio",0]
[null,"Auxílio Saúde",0]
[null,"Seguro de Vida",0]
[null,"Uniformes",0]
[null,"Encargos Sociais Mensais",0]
[null,"Percentagem"]
[]
[null,"Despesas Administrativas - Total por KM",0]
[null,"Despesas Administrativas Gerais - Total",0]
[null,"Licenciamento de Veículos - Total",0]
[null,"Seguros - Total",0]
[null,"Custo Ambiental - Total",0]
[null,"Quilometragem Total",993178.05465166678]
[]
[null,"Despesas Administrativas Gerais - Total",0]
[null,"Preço do Veículo Novo Completo (PVNC) - Euro VI"]
[null,"Coeficiente de Despesas Administrativas (do PNCNC por veículo por ano)"]
[null,"Frota Patrimonial",164]
[null,"Meses por ano",12]
[]
[null,"Licenciamento de Veículos - Total",0]
[null,"Taxa de Licenciamento (TL) - por veículo ano"]
[null,"Veículos de Apoio "]
[null,"Frota Patrimonial",164]
[null,"Meses por ano",12]
[]
[null,"Seguros - Total",0]
[null,"Custo por veículo ano"]
[null,"Frota Patrimonial",164]
[null,"Meses por ano",12]
[]
[null,"Custo Ambiental - Total",0]
[null,"Percentual"]
[null,"Preço do Veículo Comum Euro VI Novo"]
[null,"Frota Patrimonial",164]
[null,"Meses por ano",12]
[]
[null,"Outros Custos Operacionais - Total por KM",{"$error":"#DIV/0!"}]
[null,"Sistema de Bilhetagem Eletrônica - Total",{"$error":"#DIV/0!"}]
[null,"Despesas Totais",{"$error":"#DIV/0!"}]
[null,"Coeficiente do Sistema de Bilhetagem Eletrônica"]
[null,"Locação de Garagem - Total",0]
[null,"Custo do Aluguel Mensal da Garagem por Veículo - Proporção Independente"]
[null,"Custo do Aluguel Mensal da Garagem por Veículo - Proporção Variável Por Categoria",0]
[null,"Alguel Mensal por Micro Especial"]
[null,"Comum"]
[null,"Semipadron Multimodal"]
[null,"Articulado Padrão"]
[null,"Articulado Multimodal"]
[null,"Articulado 5 Portas LD"]
[null,"Articulados Expresso"]
[null,"Biarticulado"]
[]
[null,"Custo com pedágio",0]
[null,"Custo com pedágio",0]
[null,"Quantidade"]
[null,"Preço"]
[]
[null,"Manutenção de Estações Tubo - Total",0]
[null,"Custo Mensal com Pessoal",0]
[null,"Quantidade"]
[null,"Preço",0]
[null,"Salário + Benefícios",0]
[null,"Salário Base"]
[null,"Adicional por Tempo de Serviço"]
[null,"Auxílio Alimentação"]
[null,"Auxílio Saúde"]
[null,"Seguro de Vida"]
[null,"Encargos Sociais",0]
[null,"Percentual"]
[null,"Custo Mensal com Material de Limpeza",0]
[null,"Quantidade Estações Tubos para Limpeza"]
[null,"Preço Material de Limpeza de Estação Tubo (MLET)"]
[null,"Controlador de Acesso de Terminais - Total Mensal",0]
[null,"Quantidade"]
[null,"Preço",0]
[null,"Salário + Benefícios",0]
[null,"Salário Base"]
[null,"Adicional por Tempo de Serviço"]
[null,"Auxílio Alimentação"]
[null,"Auxílio Saúde"]
[null,"Seguro de Vida"]
[null,"Uniformes"]
[null,"Encargos Sociais",0]
[null,"Percentual"]
[null,"Quilometragem Total",993178.05465166678]
[]
[null,"Custos Totais por KM",{"$error":"#DIV/0!"}]
[null,"Custos Variáveis",{"$error":"#DIV/0!"}]
[null,"Custos Fixos",{"$error":"#DIV/0!"}]
[]
[null,"Custos de Remuneração do Serviço (CRS)",{"$error":"#DIV/0!"}]
[null,"Taxa Fixa de Remuneração"]
[null,"Custos Variáveis + Despesas com pessoal + Despesas administrativas + Outros Custos Operacionais + Custo de Capital",{"$error":"#DIV/0!"}]
[]
[null,"Custo por quilômetro",{"$error":"#DIV/0!"}]
[]
[null,"Custos Totais por KM com CRS",{"$error":"#DIV/0!"}]
[null,"Tributos",6.4700000000000008E-2]
[null,"Verba de Gestão",0.04]
[null,"Taxa de Regulação",2.7000000000000001E-3]
[null,"Contribuição Previdenciária (INSS)",0.02]
[null,"Garantias contratuais",2E-3]
[]
[null,"Fator R (remuneração)",1.0915043036715018]
[]
[null,"TARIFA DE REMUNERAÇÃO TÉCNICA PROPOSTA",{"$error":"#DIV/0!"}]
[]
[null,"TARIFA DE REMUNERAÇÃO TÉCNICA MÁXIMA",10.303550353269276]
[]
[null,"Desconto",{"$error":"#DIV/0!"}]