{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Inicio","Capa","Resumo","Calculo","Apura","Consumo","DR_Frota","DR_Equip","DR_Invest","Renov_Frota","FxCxa","Reajuste","Encargos","Custo Capital","Coeficientes","Hist_Combustivel","Hist_salarial","Hist_Motorista","Hist_Pessoal","Hist_PassAVC","Hist_passTTT","Hist_pass"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":71,"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":"Inicio","index":0,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":false,"merged":[[22,8,22,11],[23,8,23,11],[4,16,4,19],[1,1,1,6],[12,8,12,11],[19,8,19,11],[20,8,20,11],[13,8,14,11],[16,8,17,11]]}
[" "," "," "," "," ",""," "," "," "," "," "," "," "," "]
[" ","Informações das Planilhas",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pastas","Descrição",null,null,null,null,"Cores","Descrição",null,null,null," ",null,null,"Pasta base da Planilha"]
[" ",null,"Inicio","Informações gerais da planilhas",null,null,null,null,null,null,null,null,null," ",null,null,"Planilha protegida por segurança - Senha 1234"]
[" ",null,"Capa","Capa da Planilha",null,null,null,null,"Laranja","Titulos/Referência dados",null,null,null," "]
[" ",null,"Resumo","Resumo da apuração do Custo e da Taxa de Retorno",null,null,null,null,"Verde água","Cabeçalho / Entrada dados",null,null,null," "]
[" ",null,"Cálculo","Escolha do Cálculo a ser Utilizado",null,null,null,null,"Verde claro","Referência à outra pasta",null,null,null," "]
[" ",null,"Apura","Apuração dos Custos do Sistema (km, Veiculo e Mensal)",null,null,null,null,"Azul claro","Digitação (?) Entrada dados",null,null,null," "]
[" ",null,"Consumo","Dados, Consumo, Coeficientes e Valores de Referência",null,null,null,null,"Verde escuro","Area Util",null,null,null," "]
[" ",null,"DR_Frota","Dados da Frota - Depreciação e Amortização",null,null,null,null,"Vinho","Realce",null,null,null," "]
[" ",null,"DR_Equip","Dados de Equipamentos - Depreciação e Amortização",null,null,null,null,null,null,null,null,null," "]
[" ",null,"DR_Invest","Dados de Outros Investimentos - Depreciação e Amortização",null,null,null,null,"Objetivos da Planilha",null,null,null,null," "]
[" ",null,"Renov_Frota","Movimento de Renovção da Frota",null,null,null,null,"Cálculo do custo da tarifa considerando 4 (quadro) Cenários diferentes. ",null,null,null,null," "]
[" ",null,"Fluxo_Caixa","Demonstração do Fluxo de Caixa ",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Reajuste","Demonstração do cálculo de reajuste da tarifa",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Encargos","Composição do Encargos sociais sobre folha",null,null,null,null,"Apuração do fluxo de caixa utilizando os mesmos dados do custo da tarifa.",null,null,null,null," "]
[null,null,"Custo_capital","Apuração do Custo médio ponderado de capital"]
[null,null,"Coeficientes","Cálculo Coeficientes de Depreciação e Remuneração"]
[" ",null,null,null,null,null,null,null,"Entrada de Dados",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"Cor azul - dados que necessita de digitação.",null,null,null,null," "]
[]
[" ",null,null,null,null,null,null,null,"Elaborado pela Controladoria Geral do Município",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"Pedro Milton Golfe",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Capa","index":1,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":false,"merged":[[35,2,35,11],[31,3,33,10],[4,4,4,12],[2,4,2,12],[3,4,3,12],[14,3,18,10],[21,3,25,10]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," ",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"PREFEITURA MUNICIPAL DE CHAPECÓ",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Secretaria de Defesa do Cidadão",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS DE CHAPECÓ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"ANEXO IX",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Calculo!D25","v":"Maio 2018 - Dados do Sistema = Outubro 2017"},null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Elaborado Pela Controladoria Geral do Município",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Resumo","index":2,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[[36,2,36,3],[18,3,18,5],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[34,2,34,3],[35,2,35,3],[12,2,14,5],[1,1,1,5],[2,1,2,5],[3,1,3,5],[6,2,9,5]]}
[" "," "," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,{"$f":"+Capa!D15","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS DE CHAPECÓ"},null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,"RESUMO",null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,"Discriminação",null,"unidade","Valor",null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,"Premissa de Cálculo",{"$f":"Calculo!E17","v":"Prefeitura Chapecó - Base Edital - Proposta"},null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,"Passageiros Equivalentes",null,"pass/mês",{"$f":"+Apura!AB73","v":750105},null," "]
[" ",null,"Percurso Médio",null,"km/mês",{"$f":"+Apura!AB69","v":402640},null," "]
[" ",null,"Frota Total",null,"veículos",{"$f":"+Apura!AB84","v":88},null," "]
[" ",null,"Idade Média da Frota",null,"anos",{"$f":"+Apura!AB105","v":4.4545454545454541},null," "]
[" ",null,"PMM",null,"km/veículo.mês",{"$f":"+Apura!AB71","v":5033},null," "]
[" ",null,"IPK",null,"passageiros/km",{"$f":"+Apura!AB75","v":1.8629669183389628},null," "]
[" ",null,"Custo por Quilômetro",null,"R$/km",{"$f":"+Apura!Z385","v":5.5400119028625019},null," "]
[" ",null,"Custo por Passageiro",null,"R$/passageiro",{"$f":"+Apura!X28","v":0.85249652755335359},null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,"TARIFA",null,null,null,null," "]
[" ",null,"Embarcado e Vale Transporte",null,"R$/passageiro",{"$f":"+Apura!AB44","v":2.98},null," "]
[" ",null,"Antecipado",null,"R$/passageiro",{"$f":"+Apura!AB45","v":3.25},null," "]
[" ",null,"Estudante",null,"R$/passageiro",{"$f":"+Apura!AB46","v":1.1000000000000001},null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,"Taxa de Desconto VPL - (% ao ano",null,null,{"$f":"+FxCxa!J127","v":0.08},null," "]
[" ",null,"VPL",null,null,{"$f":"+FxCxa!J128","v":6121066.141806283},null," "]
[" ",null,"TIR",null,null,{"$f":"+FxCxa!J129","v":0.10971928177689261},null," "]
[" ",null,null,null,null,null,null," "]
[" ",null,"PMM - Percurso Médio Mensal ",null,null,null,null," "]
[" ",null,"IPK - Indice de Passageiros por Quilômetro ",null,null,null,null," "]
[" ",null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "]

{"sheet":"Calculo","index":3,"n_rows":29,"n_cols":28,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,2,1,4],[1,6,1,7],[6,3,6,10],[24,17,25,26],[6,18,6,21],[2,2,2,11],[24,3,25,10],[14,3,14,9],[4,2,4,11],[3,2,3,11]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," ","Cálculo",null,null,null,null,null,null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" "," ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null," ",null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" "," ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null," ",null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" "," ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null," ",null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" "," ",null,null,null,null,null,null,null,null,null,null," ",null," ",null," ",null,"Pasta base da Planilha",null,null,null,null,null,null,null,null," "]
[" ",null,null,"Informações do Cenário (area de dados)",null,null,null,null,null,null,null,"Data base",null,null," ",null," ",null,"Planilha protegida por segurança - Senha 1234",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Cenário",null,null,null,null,null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,1,"Prefeitura Chapecó - Base Edital - base - Out/2017",null,null,null,null,null,null,"2017-10-31",null,null," ",null," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,2,"Prefeitura Chapecó - Base Edital - Proposta",null,null,null,null,null,null,"2018-06-30",null,null," "]
[" ",null,null,3,"Prefeitura Chapecó - Base Edital - Não usar",null,null,null,null,null,null,"2018-06-30",null,null," "]
[" ",null,null,4,"Prefeitura Chapecó - Base Edital - Não usar",null,null,null,null,null,null,"2018-06-30",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Escolha do Cenário",null,null,null,null,null,null,2,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,{"$f":"VLOOKUP(K15,Escolha_calc,2)","v":"Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Area de Cálculo \"a\" - Por KM",null,null,null,null,null,{"$f":"+K15+2","v":4},null,null,null," "]
[" ",null,null,null,"Area de Cálculo \"b\" - Por Veiculo",null,null,null,null,null,{"$f":"+K15+7","v":9},null,null,null," "]
[" ",null,null,null,"Area de Cálculo \"c\" - Valor Mensal",null,null,null,null,null,{"$f":"+K15+12","v":14},null,null,null," "]
[" ",null,null,null,"Area de Cálculo \"d\" - Dados",null,null,null,null,null,{"$f":"+calc_a","v":4},null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Maio 2018 - Dados do Sistema = Outubro 2017",null,null,null,null,null,null,null,null,null,null," ",null,null,"MENSAGEM CAPA"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Apura","index":4,"n_rows":441,"n_cols":31,"rows_kept":441,"cut":false,"hidden":false,"merged":[[438,5,438,6],[426,5,426,6],[9,5,10,8],[9,25,10,25],[9,26,10,26],[9,27,10,27],[425,5,425,6],[427,5,427,6],[428,5,428,6],[429,5,429,6],[430,5,430,6],[431,5,431,6],[435,5,435,6],[436,5,436,6],[437,5,437,6],[380,5,380,6],[386,5,386,6],[348,5,348,6],[350,5,350,6],[318,5,318,6],[320,5,320,6],[324,10,325,13],[324,15,325,18],[332,5,332,6],[352,2,352,3],[376,5,376,6],[412,5,412,6],[422,1,422,3],[433,1,433,3],[392,1,392,3],[27,5,27,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[270,5,270,6],[358,5,358,6],[361,5,361,6],[362,5,362,6],[363,5,363,6],[364,5,364,6],[367,5,367,6],[368,5,368,6],[371,5,371,6],[372,5,372,6],[373,5,373,6],[422,5,422,6],[424,5,424,6],[374,5,374,6],[336,5,336,6],[341,5,341,6],[180,5,180,6],[160,5,160,6],[169,5,169,6],[176,5,176,6],[271,5,271,6],[263,10,264,13],[241,5,241,6],[242,5,242,6],[194,5,194,6],[207,5,207,6],[203,5,203,6],[238,5,238,6],[240,5,240,6],[239,5,239,6],[226,5,226,6],[227,5,227,6],[223,5,223,6],[7,25,7,27],[9,20,9,23],[127,15,128,18],[184,10,185,13],[184,15,185,18],[9,10,9,13],[9,15,9,18],[7,1,7,5],[7,6,7,10],[130,2,130,3],[148,2,148,3],[162,2,162,3],[15,2,15,3],[57,5,57,6],[104,5,104,6],[123,5,123,6],[137,5,137,6],[144,5,144,6],[153,5,153,6],[356,2,356,3],[303,2,303,3],[384,2,384,3],[386,2,386,3],[13,1,13,3],[64,1,64,3],[127,2,128,3],[324,2,325,3],[127,10,128,13],[224,5,224,6],[225,5,225,6],[213,5,213,6],[214,5,214,6],[220,5,220,6],[40,5,40,6],[74,5,74,6],[83,5,83,6],[384,5,384,6],[382,5,382,6],[378,5,378,6],[322,2,322,3],[125,2,125,3],[182,2,182,3],[261,2,261,3],[1,5,1,6],[6,1,6,6],[1,1,1,3],[1,8,1,23],[275,2,275,3],[3,1,3,6],[2,1,2,6],[4,1,4,8],[184,2,185,3],[263,2,264,3],[204,5,204,6],[205,5,205,6],[206,5,206,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[90,5,90,6],[97,5,97,6],[48,5,48,6],[49,5,49,6],[50,5,50,6],[257,5,257,6],[259,5,259,6],[146,5,146,6],[420,2,420,3],[420,5,420,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[53,5,53,6],[54,5,54,6],[55,5,55,6],[388,2,388,3],[76,2,76,3],[66,2,66,3],[388,5,388,6],[370,5,370,6],[366,5,366,6],[360,5,360,6],[354,5,354,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[410,5,410,6],[396,5,396,6],[402,5,402,6],[406,5,406,6],[414,5,414,6],[418,5,418,6],[416,5,416,6],[397,5,397,6],[398,5,398,6],[399,5,399,6],[400,5,400,6],[403,5,403,6],[404,5,404,6],[407,5,407,6],[408,5,408,6],[409,5,409,6],[392,10,392,13],[392,15,392,18],[253,5,253,6],[254,5,254,6],[255,5,255,6],[256,5,256,6],[9,1,11,1],[9,2,11,3],[394,5,394,6],[288,5,288,6],[297,5,297,6],[298,5,298,6],[299,5,299,6],[300,5,300,6],[301,5,301,6],[312,5,312,6],[313,5,313,6],[314,5,314,6],[315,5,315,6],[316,5,316,6],[263,15,264,18],[28,5,28,6],[158,5,158,6],[178,5,178,6]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","APURA",null,null,null,null,null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","PREFEITURA MUNICIPAL DE CHAPECO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","SECRETARIA DE DEFESA DO CIDADÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Apuração do Custo do Sistema",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Calculo!$D$9,\" - \",+Calculo!$E$17)","v":"Cenário - Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dados Para Fluxo de Caixa",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,"VALOR CUSTO POR KM",null,null,null,null,"VALOR CUSTO POR VEICULO",null,null,null,null,"VALOR CUSTO MENSAL",null,null,null,null,"Custo por KM","Custo por Veiculo","CUSTO MENSAL",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,{"$f":"+Calculo!L10","v":"2017-10-31"},{"$f":"+Calculo!L11","v":"2018-06-30"},{"$f":"+Calculo!L12","v":"2018-06-30"},{"$f":"+Calculo!L13","v":"2018-06-30"},null,{"$f":"+K11","v":"2017-10-31"},{"$f":"+L11","v":"2018-06-30"},{"$f":"+M11","v":"2018-06-30"},{"$f":"+N11","v":"2018-06-30"},null,{"$f":"+P11","v":"2017-10-31"},{"$f":"+Q11","v":"2018-06-30"},{"$f":"+R11","v":"2018-06-30"},{"$f":"+S11","v":"2018-06-30"},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A12"},null,"Cenário 01","Cenário 02","Cenário 03","Cenário 04",null,"Cenário 01","Cenário 02","Cenário 03","Cenário 04",null,"Cenário 01","Cenário 02","Cenário 03","Cenário 04",null,null,null,{"$f":"VLOOKUP($I12,Base_a,calc_c,0)","v":"Cenário 02"},null,null," "]
[" ",null,null,null,null,null,null,null,"A13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","TARIFAS / RESULTADO FLUXO DE CAIXA",null,null,null,null,null,null,"A14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",0,"TARIFAS e FLUXO DE CAIXA",null,null,null,null,null,"A16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,1,"Tarifa Atual",null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,"CONSUMO",{"$f":"+Consumo!I58","v":"B58"},null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K58","v":2.98},{"$f":"+Consumo!L58","v":2.98},{"$f":"+Consumo!M58","v":2.98},{"$f":"+Consumo!N58","v":2.98},null,null,null,{"$f":"VLOOKUP($I19,Base_a,calc_c,0)","v":2.98},null,null," "]
[" ",null,null,"Embarcado",null,"CONSUMO",{"$f":"+Consumo!I59","v":"B59"},null,"A20",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K59","v":3.25},{"$f":"+Consumo!L59","v":3.25},{"$f":"+Consumo!M59","v":3.25},{"$f":"+Consumo!N59","v":3.25},null,null,null,{"$f":"VLOOKUP($I20,Base_a,calc_c,0)","v":3.25},null,null," "]
[" ",null,null,"Estudante",null,"CONSUMO",{"$f":"+Consumo!I60","v":"B60"},null,"A21",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K60","v":1.1000000000000001},{"$f":"+Consumo!L60","v":1.1000000000000001},{"$f":"+Consumo!M60","v":1.1000000000000001},{"$f":"+Consumo!N60","v":1.1000000000000001},null,null,null,{"$f":"VLOOKUP($I21,Base_a,calc_c,0)","v":1.1000000000000001},null,null," "]
[" ",null,null,null,null,null,null,null,"A22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2,"Percentuais Tarifa Atual Equivalente",null,null,null,null,"A23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I19,\" / \",I$19)","v":"A19 / A19"},null,null,"A24",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U19/U$19","v":1},1,1,1,null,null,null,{"$f":"VLOOKUP($I24,Base_a,calc_c,0)","v":1},null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I20,\" / \",I$19)","v":"A20 / A19"},null,null,"A25",null,null,null,null,null,null,null,null,null,null,null,1.0906040268456376,1.0906040268456376,1.0906040268456376,1.0906040268456376,null,null,null,{"$f":"VLOOKUP($I25,Base_a,calc_c,0)","v":1.0906040268456376},null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I21,\" / \",I$19)","v":"A21 / A19"},null,null,"A26",null,null,null,null,null,null,null,null,null,null,null,0.36912751677852351,0.36912751677852351,0.36912751677852351,0.36912751677852351,null,null,null,{"$f":"VLOOKUP($I26,Base_a,calc_c,0)","v":0.36912751677852351},null,null," "]
[" ",null,null,null,null,null,null,null,"A27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,3,"Tarifa apurada",null,{"$f":"CONCATENATE(\" + \",+I389)","v":" + A389"},null,null,"A28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K389","v":2.9737575307037787},{"$f":"+L389","v":2.9737575307037787},{"$f":"+M389","v":0.71358873654885602},{"$f":"+N389","v":0.85249652755335359},null,null,null,{"$f":"VLOOKUP($I28,Base_a,calc_c,0)","v":2.9737575307037787},null,{"$f":"+AB28*AB73","v":2230630.392568558}," "]
[" ",null,null,"Variação Percentual em relação a atual",null,{"$f":"CONCATENATE(I28,\" / \",I$19)","v":"A28 / A19"},null,null,"A29",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U28/U19-1","v":-2.0947883544366608E-3},{"$f":"+V28/V19-1","v":-2.0947883544366608E-3},{"$f":"+W28/W19-1","v":-0.76054069243326983},{"$f":"+X28/X19-1","v":-0.7139273397471968},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,4,"Tarifa equivalente apurada",null,null,null,null,"A31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I$28,\" x \",I24)","v":"A28 x A24"},null,null,"A32",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+U$28*U24,4)","v":2.9738000000000002},{"$f":"ROUND(+V$28*V24,4)","v":2.9738000000000002},{"$f":"ROUND(+W$28*W24,4)","v":0.71360000000000001},{"$f":"ROUND(+X$28*X24,4)","v":0.85250000000000004},null,null,null,{"$f":"VLOOKUP($I32,Base_a,calc_c,0)","v":2.9738000000000002},null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I$28,\" x \",I25)","v":"A28 x A25"},null,null,"A33",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+U$28*U25,4)","v":3.2431999999999999},{"$f":"ROUND(+V$28*V25,4)","v":3.2431999999999999},0.7782,{"$f":"ROUND(+X$28*X25,4)","v":0.92969999999999997},null,null,null,{"$f":"VLOOKUP($I33,Base_a,calc_c,0)","v":3.2431999999999999},null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I$28,\" x \",I26)","v":"A28 x A26"},null,null,"A34",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+U$28*U26,4)","v":1.0976999999999999},1.0976999999999999,0.26340000000000002,{"$f":"ROUND(+X$28*X26,4)","v":0.31469999999999998},null,null,null,{"$f":"VLOOKUP($I34,Base_a,calc_c,0)","v":1.0976999999999999},null,null," "]
[" ",null,null,null,null,null,null,null,"A35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,5,"Media Passageiros (Ultimos 12 meses)",null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A36"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado",null,"CONSUMO",{"$f":"+Consumo!I65","v":"B65"},null,"A37",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K65","v":83916},{"$f":"+Consumo!L65","v":83916},{"$f":"+Consumo!M65","v":83916},{"$f":"+Consumo!N65","v":83916},null,null,null,{"$f":"VLOOKUP($I37,Base_a,calc_c,0)","v":83916},null,{"$f":"+AB37*AB44","v":250069.68}," "]
[" ",null,null,"Embarcado",null,"CONSUMO",{"$f":"+Consumo!I66","v":"B66"},null,"A38",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K66","v":218655},{"$f":"+Consumo!L66","v":218655},{"$f":"+Consumo!M66","v":218655},{"$f":"+Consumo!N66","v":218655},null,null,null,{"$f":"VLOOKUP($I38,Base_a,calc_c,0)","v":218655},null,{"$f":"+AB38*AB45","v":710628.75}," "]
[" ",null,null,"Estudante",null,"CONSUMO",{"$f":"+Consumo!I67","v":"B67"},null,"A39",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K67","v":144977},{"$f":"+Consumo!L67","v":144977},{"$f":"+Consumo!M67","v":144977},{"$f":"+Consumo!N67","v":144977},null,null,null,{"$f":"VLOOKUP($I39,Base_a,calc_c,0)","v":144977},null,{"$f":"+AB39*AB46","v":159474.70000000001}," "]
[" ",null,null,"Vale  transporte",null,"CONSUMO",{"$f":"+Consumo!I68","v":"B68"},null,"A40",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K68","v":374208},{"$f":"+Consumo!L68","v":374208},{"$f":"+Consumo!M68","v":374208},{"$f":"+Consumo!N68","v":374208},null,null,null,{"$f":"VLOOKUP($I40,Base_a,calc_c,0)","v":374208},null,{"$f":"+AB40*AB44","v":1115139.8400000001}," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I37,\"..\",I40)","v":"Soma de A37..A40"},null,null,"A41",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U37:U40)","v":821756},{"$f":"SUM(V37:V40)","v":821756},{"$f":"SUM(W37:W40)","v":821756},{"$f":"SUM(X37:X40)","v":821756},null,null,null,{"$f":"SUM(AB37:AB40)","v":821756},null,{"$f":"SUM(AD37:AD40)","v":2235312.9699999997}," "]
[" ",null,null,null,null,null,null,null,"A42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,6,"Nova Tarifa",null,null,null,null,"A43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,null,"?",null,"A44",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U32","v":2.9738000000000002},2.98,1,1,null,null,null,{"$f":"VLOOKUP($I44,Base_a,calc_c,0)","v":2.98},null,{"$f":"+AD41/AD28","v":1.002099217085467}," "]
[" ",null,null,"Embarcado",null,null,"?",null,"A45",null,null,null,null,null,null,null,null,null,null,null,3.2431999999999999,3.25,1,1,null,null,null,{"$f":"VLOOKUP($I45,Base_a,calc_c,0)","v":3.25},null,{"$f":"+AD41/X73","v":2.9800000933202679}," "]
[" ",null,null,"Estudante",null,null,"?",null,"A46",null,null,null,null,null,null,null,null,null,null,null,1.0976999999999999,1.1000000000000001,1,1,null,null,null,{"$f":"VLOOKUP($I46,Base_a,calc_c,0)","v":1.1000000000000001},null,null," "]
[" ",null,null,null,null,null,null,null,"A47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2,"Percentuais Nova Tarifa Equivalente",null,null,null,null,"A48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I44,\" / \",I$44)","v":"A44 / A44"},null,null,"A49",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U44/U$44","v":1},1,1,1,null,null,null,{"$f":"VLOOKUP($I49,Base_a,calc_c,0)","v":1},null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I45,\" / \",I$44)","v":"A45 / A44"},null,null,"A50",null,null,null,null,null,null,null,null,null,null,null,1.0905911628219784,1.0906040268456376,1,1,null,null,null,{"$f":"VLOOKUP($I50,Base_a,calc_c,0)","v":1.0906040268456376},null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I46,\" / \",I$44)","v":"A46 / A44"},null,null,"A51",null,null,null,null,null,null,null,null,null,null,null,0.36912368013988828,0.36912751677852351,1,1,null,null,null,{"$f":"VLOOKUP($I51,Base_a,calc_c,0)","v":0.36912751677852351},null,null," "]
[" ",null,null,null,null,null,null,null,"A52",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,7,"Percentual de Reajuste",null,null,null,null,"A53",null,null,null,null,null,null,null,null,null,null,null,"% reajuste","% reajuste","% reajuste","% reajuste",null,null,null,"% reajuste",null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I44,\" / \",I19)","v":"A44 / A19"},null,null,"A54",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U44/U19-1","v":-2.0805369127515627E-3},0,-0.66442953020134232,-0.66442953020134232,null,null,null,{"$f":"VLOOKUP($I54,Base_a,calc_c,0)","v":0},null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I45,\" / \",I20)","v":"A45 / A20"},null,null,"A55",null,null,null,null,null,null,null,null,null,null,null,-2.0923076923077266E-3,0,-0.69230769230769229,-0.69230769230769229,null,null,null,{"$f":"VLOOKUP($I55,Base_a,calc_c,0)","v":0},null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I46,\" / \",I21)","v":"A46 / A21"},null,null,"A56",null,null,null,null,null,null,null,null,null,null,null,-2.0909090909092543E-3,0,-9.0909090909090939E-2,-9.0909090909090939E-2,null,null,null,{"$f":"VLOOKUP($I56,Base_a,calc_c,0)","v":0},null,null," "]
[" ",null,null,null,null,null,null,null,"A57",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,8,"Projeção Passageiros Equivalente",null,{"$f":"CONCATENATE(\"(\",I37,\" x \",I44,\") + (\",I38,\" x \",I45,\") + (\",I39, \" x \",I46,\" + (\",I40,\" x \",I44,\") / \",I44)","v":"(A37 x A44) + (A38 x A45) + (A39 x A46 + (A40 x A44) / A44"},null,null,"A58",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((+U37*U44+U38*U45+U39*U46+U40*U44)/U44,0)","v":750102},{"$f":"ROUND((+V37*V44+V38*V45+V39*V46+V40*V44)/V44,0)","v":750105},{"$f":"ROUND((+W37*W44+W38*W45+W39*W46+W40*W44)/W44,0)","v":821756},{"$f":"ROUND((+X37*X44+X38*X45+X39*X46+X40*X44)/X44,0)","v":821756},null,null,null,{"$f":"VLOOKUP($I58,Base_a,calc_c,0)","v":750105},null,null," "]
[" ",null,null,null,null,null,null,null,"A59",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,9,"Resultado do Fluxo de Caixa",null,null,null,null,"A60",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Taxa de desconto ",null,null,"?",null,"A61",null,null,null,null,null,null,null,null,null,null,null,0.08,0.08,0.08,0.08,null,null,null,{"$f":"+FxCxa!J127","v":0.08},null,{"$f":"VLOOKUP($I61,Base_a,calc_c,0)-AB61","v":0}," "]
[" ",null,null,"VPL - Valor presente Liquido",null,null,"?",null,"A62",null,null,null,null,null,null,null,null,null,null,null,5765985.5999999996,6121066.1399999997,0,0,null,null,null,{"$f":"+FxCxa!J128","v":6121066.141806283},null,{"$f":"VLOOKUP($I62,Base_a,calc_c,0)-AB62","v":-1.8062833696603775E-3}," "]
[" ",null,null,"TIR - Taxa de Retorno",null,null,"?",null,"A63",null,null,null,null,null,null,null,null,null,null,null,0.108,0.10970000000000001,0,0,null,null,null,{"$f":"+FxCxa!J129","v":0.10971928177689261},null,{"$f":"VLOOKUP($I63,Base_a,calc_c,0)-AB63","v":-1.9281776892601799E-5}," "]
[" ",null,null,null,null,null,null,null,"A64",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","APURAÇÃO DO CUSTO",null,null,null,null,null,null,"A65",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A66",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1,"QUILOMETRAGEM E PASSAGEIROS",null,null,null,null,null,"A67",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A68",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,101,"Percuso Mensal em KM",null,"CONSUMO",{"$f":"+Consumo!I15","v":"B15"},null,"A69",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K15","v":402640},{"$f":"+Consumo!L15","v":402640},{"$f":"+Consumo!M15","v":402640},{"$f":"+Consumo!N15","v":402640},null,null,null,{"$f":"VLOOKUP($I69,Base_a,calc_c,0)","v":402640},null,null," "]
[" ",null,null,null,null,null,null,null,"A70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,102,"PMM - Percurso Médio Mensal por Veiculo",null,"CONSUMO",{"$f":"+Consumo!I53","v":"B53"},null,"A71",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K53","v":5033},{"$f":"+Consumo!L53","v":5033},{"$f":"+Consumo!M53","v":5033},{"$f":"+Consumo!N53","v":5033},null,null,null,{"$f":"VLOOKUP($I71,Base_a,calc_c,0)","v":5033},null,null," "]
[" ",null,null,null,null,null,null,null,"A72",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,103,"Passageiros Equivalentes - Média Mensal",null,"CONSUMO",{"$f":"+Consumo!I62","v":"B62"},null,"A73",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K62","v":750105},{"$f":"+Consumo!L62","v":750105},{"$f":"+Consumo!M62","v":750105},{"$f":"+Consumo!N62","v":750105},null,null,null,{"$f":"VLOOKUP($I73,Base_a,calc_c,0)","v":750105},null,null," "]
[" ",null,null,null,null,null,null,null,"A74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,104,"IPK",null,{"$f":"CONCATENATE(I73,\" / \",I$69)","v":"A73 / A69"},null,null,"A75",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U73/U69","v":1.8629669183389628},{"$f":"+V73/V69","v":1.8629669183389628},{"$f":"+W73/W69","v":1.8629669183389628},{"$f":"+X73/X69","v":1.8629669183389628},null,null,null,{"$f":"VLOOKUP($I75,Base_a,calc_c,0)","v":1.8629669183389628},null,null," "]
[" ",null,null,null,null,null,null,null,"A76",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",2,"FROTA",null,null,null,null,null,"A77",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A78",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,201,"Frota Total",null,null,null,null,"A79",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I79,Base_a,calc_c,0)","v":"Quantidade"},null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I98","v":"C98"},null,"A80",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K98","v":1},{"$f":"+DR_Frota!L98","v":1},{"$f":"+DR_Frota!M98","v":1},{"$f":"+DR_Frota!N98","v":1},null,null,null,1,null,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I99","v":"C99"},null,"A81",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K99","v":14},{"$f":"+DR_Frota!L99","v":14},{"$f":"+DR_Frota!M99","v":14},{"$f":"+DR_Frota!N99","v":14},null,null,null,14,null,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I100","v":"C100"},null,"A82",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K100","v":72},{"$f":"+DR_Frota!L100","v":72},{"$f":"+DR_Frota!M100","v":72},{"$f":"+DR_Frota!N100","v":72},null,null,null,72,null,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I101","v":"C101"},null,"A83",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K101","v":1},{"$f":"+DR_Frota!L101","v":1},{"$f":"+DR_Frota!M101","v":1},{"$f":"+DR_Frota!N101","v":1},null,null,null,1,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I80,\"..\",I83)","v":"Soma de A80..A83"},null,null,"A84",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U80:U83)","v":88},{"$f":"SUM(V80:V83)","v":88},{"$f":"SUM(W80:W83)","v":88},{"$f":"SUM(X80:X83)","v":88},null,null,null,88,null,null," "]
[" ",null,null,null,null,null,null,null,"A85",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,202,"Frota Não Operante",null,null,null,null,"A86",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I86,Base_a,calc_c,0)","v":"Quantidade"},null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I107","v":"C107"},null,"A87",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K107","v":0},{"$f":"+DR_Frota!L107","v":0},{"$f":"+DR_Frota!M107","v":0},{"$f":"+DR_Frota!N107","v":0},null,null,null,0,null,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I108","v":"C108"},null,"A88",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K108","v":0},{"$f":"+DR_Frota!L108","v":0},{"$f":"+DR_Frota!M108","v":0},{"$f":"+DR_Frota!N108","v":0},null,null,null,0,null,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I109","v":"C109"},null,"A89",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K109","v":8},{"$f":"+DR_Frota!L109","v":8},{"$f":"+DR_Frota!M109","v":8},{"$f":"+DR_Frota!N109","v":8},null,null,null,8,null,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I110","v":"C110"},null,"A90",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K110","v":0},{"$f":"+DR_Frota!L110","v":0},{"$f":"+DR_Frota!M110","v":0},{"$f":"+DR_Frota!N110","v":0},null,null,null,0,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I87,\"..\",I90)","v":"Soma de A87..A90"},null,null,"A91",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U87:U90)","v":8},{"$f":"SUM(V87:V90)","v":8},{"$f":"SUM(W87:W90)","v":8},{"$f":"SUM(X87:X90)","v":8},null,null,null,8,null,null," "]
[" ",null,null,null,null,null,null,null,"A92",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,203,"Frota Operante",null,null,null,null,"A93",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I93,Base_a,calc_c,0)","v":"Quantidade"},null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I114","v":"C114"},null,"A94",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K114","v":1},{"$f":"+DR_Frota!L114","v":1},{"$f":"+DR_Frota!M114","v":1},{"$f":"+DR_Frota!N114","v":1},null,null,null,1,null,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I115","v":"C115"},null,"A95",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K115","v":14},{"$f":"+DR_Frota!L115","v":14},{"$f":"+DR_Frota!M115","v":14},{"$f":"+DR_Frota!N115","v":14},null,null,null,14,null,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I116","v":"C116"},null,"A96",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K116","v":64},{"$f":"+DR_Frota!L116","v":64},{"$f":"+DR_Frota!M116","v":64},{"$f":"+DR_Frota!N116","v":64},null,null,null,64,null,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I117","v":"C117"},null,"A97",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K117","v":1},{"$f":"+DR_Frota!L117","v":1},{"$f":"+DR_Frota!M117","v":1},{"$f":"+DR_Frota!N117","v":1},null,null,null,1,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I94,\"..\",I97)","v":"Soma de A94..A97"},null,null,"A98",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U94:U97)","v":80},{"$f":"SUM(V94:V97)","v":80},{"$f":"SUM(W94:W97)","v":80},{"$f":"SUM(X94:X97)","v":80},null,null,null,80,null,null," "]
[" ",null,null,null,null,null,null,null,"A99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,204,"Idade Média da Frota",null,null,null,null,"A100",null,null,null,null,null,null,null,null,null,null,null,"Idade","Idade","Idade","Idade",null,null,null,{"$f":"VLOOKUP($I100,Base_a,calc_c,0)","v":"Idade"},null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I128","v":"C128"},null,"A101",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K128","v":6},{"$f":"+DR_Frota!L128","v":6},{"$f":"+DR_Frota!M128","v":6},{"$f":"+DR_Frota!N128","v":6},null,null,null,6,null,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I129","v":"C129"},null,"A102",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K129","v":4.1428571428571432},{"$f":"+DR_Frota!L129","v":4.1428571428571432},{"$f":"+DR_Frota!M129","v":4.1428571428571432},{"$f":"+DR_Frota!N129","v":4.1428571428571432},null,null,null,4.1428571428571432,null,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I130","v":"C130"},null,"A103",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K130","v":4.5},{"$f":"+DR_Frota!L130","v":4.5},{"$f":"+DR_Frota!M130","v":4.5},{"$f":"+DR_Frota!N130","v":4.5},null,null,null,4.5,null,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I131","v":"C131"},null,"A104",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K131","v":4},{"$f":"+DR_Frota!L131","v":4},{"$f":"+DR_Frota!M131","v":4},{"$f":"+DR_Frota!N131","v":4},null,null,null,4,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I101,\"..\",I104)","v":"Soma de A101..A104"},null,null,"A105",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K132","v":4.4545454545454541},{"$f":"+DR_Frota!L132","v":4.4545454545454541},{"$f":"+DR_Frota!M132","v":4.4545454545454541},{"$f":"+DR_Frota!N132","v":4.4545454545454541},null,null,null,4.4545454545454541,null,null," "]
[" ",null,null,null,null,null,null,null,"A106",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,205,"Valor - Onibus com Rodagem",null,null,null,null,"A107",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I239","v":"B239"},null,"A108",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K239","v":250000},{"$f":"+Consumo!L239","v":250000},{"$f":"+Consumo!M239","v":1000},{"$f":"+Consumo!N239","v":1000},null,null,null,{"$f":"VLOOKUP($I108,Base_a,calc_c,0)","v":250000},null,null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I240","v":"B240"},null,"A109",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K240","v":278336.2},{"$f":"+Consumo!L240","v":278336.2},{"$f":"+Consumo!M240","v":1000},{"$f":"+Consumo!N240","v":1000},null,null,null,{"$f":"VLOOKUP($I109,Base_a,calc_c,0)","v":278336.2},null,null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I241","v":"B241"},null,"A110",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K241","v":303858.5},{"$f":"+Consumo!L241","v":303858.5},{"$f":"+Consumo!M241","v":1000},{"$f":"+Consumo!N241","v":1000},null,null,null,{"$f":"VLOOKUP($I110,Base_a,calc_c,0)","v":303858.5},null,null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I242","v":"B242"},null,"A111",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K242","v":362649.99},{"$f":"+Consumo!L242","v":362649.99},{"$f":"+Consumo!M242","v":1000},{"$f":"+Consumo!N242","v":1000},null,null,null,{"$f":"VLOOKUP($I111,Base_a,calc_c,0)","v":362649.99},null,null," "]
[" ",null,null,null,null,null,null,null,"A112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,206,"Valor - Onibus sem Rodagem",null,null,null,null,"A113",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I257","v":"B257"},null,"A114",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K257","v":246606.88},{"$f":"+Consumo!L257","v":246606.88},{"$f":"+Consumo!M257","v":-2393.12},{"$f":"+Consumo!N257","v":-2393.12},null,null,null,{"$f":"VLOOKUP($I114,Base_a,calc_c,0)","v":246606.88},null,null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I258","v":"B258"},null,"A115",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K258","v":269653.78000000003},{"$f":"+Consumo!L258","v":269653.78000000003},{"$f":"+Consumo!M258","v":-7682.42},{"$f":"+Consumo!N258","v":-7682.42},null,null,null,{"$f":"VLOOKUP($I115,Base_a,calc_c,0)","v":269653.78000000003},null,null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I259","v":"B259"},null,"A116",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K259","v":294454.46000000002},{"$f":"+Consumo!L259","v":294454.46000000002},{"$f":"+Consumo!M259","v":-8404.0399999999991},{"$f":"+Consumo!N259","v":-8404.0399999999991},null,null,null,{"$f":"VLOOKUP($I116,Base_a,calc_c,0)","v":294454.46000000002},null,null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I260","v":"B260"},null,"A117",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K260","v":347477.79},{"$f":"+Consumo!L260","v":347477.79},{"$f":"+Consumo!M260","v":-14172.2},{"$f":"+Consumo!N260","v":-14172.2},null,null,null,{"$f":"VLOOKUP($I117,Base_a,calc_c,0)","v":347477.79},null,null," "]
[" ",null,null,null,null,null,null,null,"A118",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,207,"Valor Total da Frota",null,null,null,null,"A119",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I147","v":"C147"},null,"A120",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K147","v":250000},{"$f":"+DR_Frota!L147","v":250000},{"$f":"+DR_Frota!M147","v":1000},{"$f":"+DR_Frota!N147","v":1000},null,null,null,{"$f":"VLOOKUP($I120,Base_a,calc_c,0)","v":250000},null,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I148","v":"C148"},null,"A121",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K148","v":3896706.8000000003},{"$f":"+DR_Frota!L148","v":3896706.8000000003},{"$f":"+DR_Frota!M148","v":14000},{"$f":"+DR_Frota!N148","v":14000},null,null,null,{"$f":"VLOOKUP($I121,Base_a,calc_c,0)","v":3896706.8000000003},null,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I149","v":"C149"},null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A122"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K149","v":21877812},{"$f":"+DR_Frota!L149","v":21877812},{"$f":"+DR_Frota!M149","v":72000},{"$f":"+DR_Frota!N149","v":72000},null,null,null,{"$f":"VLOOKUP($I122,Base_a,calc_c,0)","v":21877812},null,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I150","v":"C150"},null,"A123",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K150","v":362649.99},{"$f":"+DR_Frota!L150","v":362649.99},{"$f":"+DR_Frota!M150","v":1000},{"$f":"+DR_Frota!N150","v":1000},null,null,null,{"$f":"VLOOKUP($I123,Base_a,calc_c,0)","v":362649.99},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I120,\"..\",I123)","v":"Soma de A120..A123"},null,null,"A124",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U120:U123)","v":26387168.789999999},{"$f":"SUM(V120:V123)","v":26387168.789999999},{"$f":"SUM(W120:W123)","v":88000},{"$f":"SUM(X120:X123)","v":88000},null,null,null,{"$f":"VLOOKUP($I124,Base_a,calc_c,0)","v":26387168.789999999},null,null," "]
[" ",null,null,null,null,null,null,null,"A125",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",3,"CAPITAL - DEPRECIAÇÃO e REMUNERAÇÃO ",null,null,null,null,null,"A126",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A127",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo da Depreciação e Remuneração são efetuados considerando a Frota Total",null,null,null,null,null,"A128",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$69,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A69)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Total (\",I$84,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Total (A84)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A129",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A130",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VEICULOS",null,null,null,null,null,"A131",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A132",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,301,"Depreciação Mensal da Frota",null,null,null,null,"A133",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I416","v":"C416"},null,"A134",null,{"$f":"+U134/U$69","v":5.4229584740711307E-3},5.4229584740711307E-3,-5.2627657460758994E-5,-5.2627657460758994E-5,null,{"$f":"+U134/U$84","v":24.8125},24.8125,-0.24079545454545456,-0.24079545454545456,null,{"$f":"+DR_Frota!K416","v":2183.5},{"$f":"+DR_Frota!L416","v":2183.5},{"$f":"+DR_Frota!M416","v":-21.19},{"$f":"+DR_Frota!N416","v":-21.19},null,null,{"$f":"VLOOKUP($I134,Base_a,calc_b,0)","v":24.8125},{"$f":"VLOOKUP($I134,Base_a,calc_c,0)","v":2183.5},null,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I417","v":"C417"},null,"A135",null,8.3016665010927887E-2,8.3016665010927887E-2,-2.3651400755016886E-3,-2.3651400755016886E-3,null,379.83897727272728,379.83897727272728,-10.821590909090908,-10.821590909090908,null,{"$f":"+DR_Frota!K417","v":33425.83},{"$f":"+DR_Frota!L417","v":33425.83},{"$f":"+DR_Frota!M417","v":-952.3},{"$f":"+DR_Frota!N417","v":-952.3},null,null,{"$f":"VLOOKUP($I135,Base_a,calc_b,0)","v":379.83897727272728},{"$f":"VLOOKUP($I135,Base_a,calc_c,0)","v":33425.83},null,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I418","v":"C418"},null,"A136",null,0.39490713788992649,0.39490713788992649,-1.1271060997417048E-2,-1.1271060997417048E-2,null,1806.8796590909092,1806.8796590909092,-51.570227272727273,-51.570227272727273,null,{"$f":"+DR_Frota!K418","v":159005.41},{"$f":"+DR_Frota!L418","v":159005.41},{"$f":"+DR_Frota!M418","v":-4538.18},{"$f":"+DR_Frota!N418","v":-4538.18},null,null,{"$f":"VLOOKUP($I136,Base_a,calc_b,0)","v":1806.8796590909092},{"$f":"VLOOKUP($I136,Base_a,calc_c,0)","v":159005.41},null,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I419","v":"C419"},null,"A137",null,6.4724816212994238E-3,6.4724816212994238E-3,-2.6398271408702563E-4,-2.6398271408702563E-4,null,29.614545454545453,29.614545454545453,-1.2078409090909092,-1.2078409090909092,null,{"$f":"+DR_Frota!K419","v":2606.08},{"$f":"+DR_Frota!L419","v":2606.08},{"$f":"+DR_Frota!M419","v":-106.29},{"$f":"+DR_Frota!N419","v":-106.29},null,null,{"$f":"VLOOKUP($I137,Base_a,calc_b,0)","v":29.614545454545453},{"$f":"VLOOKUP($I137,Base_a,calc_c,0)","v":2606.08},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I134,\"..\",I137)","v":"Soma de A134..A137"},null,null,"A138",null,0.48981924299622487,0.48981924299622487,-1.3952811444466522E-2,-1.3952811444466522E-2,null,{"$f":"SUM(P134:P137)","v":2241.1456818181819},{"$f":"SUM(Q134:Q137)","v":2241.1456818181819},{"$f":"SUM(R134:R137)","v":-63.840454545454548},{"$f":"SUM(S134:S137)","v":-63.840454545454548},null,{"$f":"SUM(U134:U137)","v":197220.81999999998},{"$f":"SUM(V134:V137)","v":197220.81999999998},{"$f":"SUM(W134:W137)","v":-5617.96},{"$f":"SUM(X134:X137)","v":-5617.96},null,{"$f":"VLOOKUP($I138,Base_a,calc_a,0)","v":0.48981924299622487},{"$f":"VLOOKUP($I138,Base_a,calc_b,0)","v":2241.1456818181819},{"$f":"VLOOKUP($I138,Base_a,calc_c,0)","v":197220.81999999998},null,null," "]
[" ",null,null,null,null,null,null,null,"A139",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,302,"Remuneração Mensal da Frota",null,null,null,null,"A140",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I582","v":"C582"},null,"A141",null,{"$f":"+U141/U$69","v":2.220221537850189E-3},2.220221537850189E-3,-2.1557719054242002E-5,-2.1557719054242002E-5,null,{"$f":"+U141/U$84","v":10.158522727272727},10.158522727272727,-9.8636363636363633E-2,-9.8636363636363633E-2,null,{"$f":"+DR_Frota!K582","v":893.95},{"$f":"+DR_Frota!L582","v":893.95},{"$f":"+DR_Frota!M582","v":-8.68},{"$f":"+DR_Frota!N582","v":-8.68},null,{"$f":"VLOOKUP($I141,Base_a,calc_a,0)","v":2.220221537850189E-3},{"$f":"VLOOKUP($I141,Base_a,calc_b,0)","v":10.158522727272727},{"$f":"VLOOKUP($I141,Base_a,calc_c,0)","v":893.95},null,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I583","v":"C583"},null,"A142",null,5.2488873435326842E-2,5.2488873435326842E-2,-1.4954053248559507E-3,-1.4954053248559507E-3,null,240.16045454545454,240.16045454545454,-6.8421590909090915,-6.8421590909090915,null,{"$f":"+DR_Frota!K583","v":21134.12},{"$f":"+DR_Frota!L583","v":21134.12},{"$f":"+DR_Frota!M583","v":-602.11},{"$f":"+DR_Frota!N583","v":-602.11},null,{"$f":"VLOOKUP($I142,Base_a,calc_a,0)","v":5.2488873435326842E-2},{"$f":"VLOOKUP($I142,Base_a,calc_b,0)","v":240.16045454545454},{"$f":"VLOOKUP($I142,Base_a,calc_c,0)","v":21134.12},null,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I584","v":"C584"},null,"A143",null,0.31329299125769916,0.31329299125769916,-8.9417097158752228E-3,-8.9417097158752228E-3,null,1433.4578409090909,1433.4578409090909,-40.912386363636365,-40.912386363636365,null,{"$f":"+DR_Frota!K584","v":126144.29},{"$f":"+DR_Frota!L584","v":126144.29},{"$f":"+DR_Frota!M584","v":-3600.29},{"$f":"+DR_Frota!N584","v":-3600.29},null,{"$f":"VLOOKUP($I143,Base_a,calc_a,0)","v":0.31329299125769916},{"$f":"VLOOKUP($I143,Base_a,calc_b,0)","v":1433.4578409090909},{"$f":"VLOOKUP($I143,Base_a,calc_c,0)","v":126144.29},null,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I585","v":"C585"},null,"A144",null,5.5231969004569843E-3,5.5231969004569843E-3,-2.2526326246771311E-4,-2.2526326246771311E-4,null,25.271136363636366,25.271136363636366,-1.0306818181818183,-1.0306818181818183,null,{"$f":"+DR_Frota!K585","v":2223.86},{"$f":"+DR_Frota!L585","v":2223.86},{"$f":"+DR_Frota!M585","v":-90.7},{"$f":"+DR_Frota!N585","v":-90.7},null,{"$f":"VLOOKUP($I144,Base_a,calc_a,0)","v":5.5231969004569843E-3},{"$f":"VLOOKUP($I144,Base_a,calc_b,0)","v":25.271136363636366},{"$f":"VLOOKUP($I144,Base_a,calc_c,0)","v":2223.86},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I141,\"..\",I144)","v":"Soma de A141..A144"},null,null,"A145",null,0.37352528313133315,0.37352528313133315,-1.0683936022253128E-2,-1.0683936022253128E-2,null,{"$f":"SUM(P141:P144)","v":1709.0479545454546},{"$f":"SUM(Q141:Q144)","v":1709.0479545454546},{"$f":"SUM(R141:R144)","v":-48.883863636363643},{"$f":"SUM(S141:S144)","v":-48.883863636363643},null,{"$f":"SUM(U141:U144)","v":150396.21999999997},{"$f":"SUM(V141:V144)","v":150396.21999999997},{"$f":"SUM(W141:W144)","v":-4301.78},{"$f":"SUM(X141:X144)","v":-4301.78},null,{"$f":"VLOOKUP($I145,Base_a,calc_a,0)","v":0.37352528313133315},{"$f":"VLOOKUP($I145,Base_a,calc_b,0)","v":1709.0479545454546},{"$f":"VLOOKUP($I145,Base_a,calc_c,0)","v":150396.21999999997},null,null," "]
[" ",null,null,null,null,null,null,null,"A146",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Total Depreciação e Remuneração de Veiculos",null,{"$f":"CONCATENATE(\" \",I138,\"+\",I145)","v":" A138+A145"},null,null,"A147",null,{"$f":"+K138+K145","v":0.86334452612755808},{"$f":"+L138+L145","v":0.86334452612755808},{"$f":"+M138+M145","v":-2.463674746671965E-2},{"$f":"+N138+N145","v":-2.463674746671965E-2},null,{"$f":"+P138+P145","v":3950.1936363636364},{"$f":"+Q138+Q145","v":3950.1936363636364},{"$f":"+R138+R145","v":-112.72431818181819},{"$f":"+S138+S145","v":-112.72431818181819},null,{"$f":"+U138+U145","v":347617.03999999992},{"$f":"+V138+V145","v":347617.03999999992},{"$f":"+W138+W145","v":-9919.74},{"$f":"+X138+X145","v":-9919.74},null,{"$f":"VLOOKUP($I147,Base_a,calc_a,0)","v":0.86334452612755808},{"$f":"VLOOKUP($I147,Base_a,calc_b,0)","v":3950.1936363636364},{"$f":"VLOOKUP($I147,Base_a,calc_c,0)","v":347617.03999999992},null,null," "]
[" ",null,null,null,null,null,null,null,"A148",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"EQUIPAMENTOS",null,null,null,null,null,"A149",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A150",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,311,"Depreciação Mensal de Equipamentos",null,null,null,null,"A151",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Sistema de Monitoramento e Bilhetagem",null,"DR_EQUIP",{"$f":"+DR_Equip!I21","v":"D21"},null,"A152",null,{"$f":"+U152/U$69","v":2.5498377375985162E-2},2.5498377375985162E-2,0,0,null,{"$f":"+U152/U$84","v":116.66666666666666},116.66666666666666,0,0,null,{"$f":"+DR_Equip!K21","v":10266.666666666666},{"$f":"+DR_Equip!L21","v":10266.666666666666},{"$f":"+DR_Equip!M21","v":0},{"$f":"+DR_Equip!N21","v":0},null,{"$f":"VLOOKUP($I152,Base_a,calc_a,0)","v":2.5498377375985162E-2},{"$f":"VLOOKUP($I152,Base_a,calc_b,0)","v":116.66666666666666},{"$f":"VLOOKUP($I152,Base_a,calc_c,0)","v":10266.666666666666},null,null," "]
[" ",null,null,"Maquinas, Instalações e Equipamentos",null,"DR_EQUIP",{"$f":"+DR_Equip!I22","v":"D22"},null,"A153",null,6.0831843168421751E-3,6.0831843168421751E-3,2.1855752036558712E-5,2.1855752036558712E-5,null,27.833333333333336,27.833333333333336,9.9999999999999992E-2,9.9999999999999992E-2,null,{"$f":"+DR_Equip!K22","v":2449.3333333333335},{"$f":"+DR_Equip!L22","v":2449.3333333333335},{"$f":"+DR_Equip!M22","v":8.7999999999999989},{"$f":"+DR_Equip!N22","v":8.7999999999999989},null,6.0831843168421751E-3,27.833333333333336,2449.3333333333335,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I152,\"..\",I152)","v":"Soma de A152..A152"},null,null,"A154",null,{"$f":"SUM(K152:K153)","v":3.1581561692827338E-2},{"$f":"SUM(L152:L153)","v":3.1581561692827338E-2},2.1855752036558712E-5,2.1855752036558712E-5,null,{"$f":"SUM(P152:P153)","v":144.5},{"$f":"SUM(Q152:Q153)","v":144.5},9.9999999999999992E-2,9.9999999999999992E-2,null,{"$f":"SUM(U152:U153)","v":12716},{"$f":"SUM(V152:V153)","v":12716},{"$f":"SUM(W152:W153)","v":8.7999999999999989},{"$f":"SUM(X152:X153)","v":8.7999999999999989},null,3.1581561692827338E-2,144.5,12716,null,null," "]
[" ",null,null,null,null,null,null,null,"A155",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,312,"Remuneração Mensal de Equipamentos",null,null,null,null,"A156",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Sistema de Monitoramento e Bilhetagem",null,"DR_EQUIP",{"$f":"+DR_Equip!I26","v":"D26"},null,"A157",null,{"$f":"+U157/U$69","v":1.5299026425591099E-2},1.5299026425591099E-2,{"$f":"+W157/W$69","v":0},0,null,{"$f":"+U157/U$84","v":70},70,{"$f":"+W157/W$84","v":0},0,null,{"$f":"+DR_Equip!K26","v":6160},{"$f":"+DR_Equip!L26","v":6160},{"$f":"+DR_Equip!M26","v":0},{"$f":"+DR_Equip!N26","v":0},null,1.5299026425591099E-2,70,6160,null,null," "]
[" ",null,null,"Maquinas, Instalações e Equipamentos",null,"DR_EQUIP",{"$f":"+DR_Equip!I27","v":"D27"},null,"A158",null,{"$f":"+U158/U$69","v":7.2998211802106109E-3},{"$f":"+V158/V$69","v":7.2998211802106109E-3},{"$f":"+W158/W$69","v":2.6226902443870455E-5},{"$f":"+X158/X$69","v":2.6226902443870455E-5},null,{"$f":"+U158/U$84","v":33.400000000000006},{"$f":"+V158/V$84","v":33.400000000000006},{"$f":"+W158/W$84","v":0.12000000000000001},{"$f":"+X158/X$84","v":0.12000000000000001},null,{"$f":"+DR_Equip!K27","v":2939.2000000000003},{"$f":"+DR_Equip!L27","v":2939.2000000000003},{"$f":"+DR_Equip!M27","v":10.56},{"$f":"+DR_Equip!N27","v":10.56},null,7.2998211802106109E-3,33.400000000000006,2939.2000000000003,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I157,\"..\",I158)","v":"Soma de A157..A158"},null,null,"A159",null,{"$f":"SUM(K157:K158)","v":2.2598847605801709E-2},{"$f":"SUM(L157:L158)","v":2.2598847605801709E-2},{"$f":"SUM(M157:M158)","v":2.6226902443870455E-5},{"$f":"SUM(N157:N158)","v":2.6226902443870455E-5},null,{"$f":"SUM(P157:P158)","v":103.4},{"$f":"SUM(Q157:Q158)","v":103.4},{"$f":"SUM(R157:R158)","v":0.12000000000000001},{"$f":"SUM(S157:S158)","v":0.12000000000000001},null,{"$f":"SUM(U157:U158)","v":9099.2000000000007},{"$f":"SUM(V157:V158)","v":9099.2000000000007},{"$f":"SUM(W157:W158)","v":10.56},{"$f":"SUM(X157:X158)","v":10.56},null,2.2598847605801709E-2,103.4,9099.2000000000007,null,null," "]
[" ",null,null,null,null,null,null,null,"A160",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Total Depreciação e Remuneração de Equipamentos",null,{"$f":"CONCATENATE(I154,\"+\",I159,\"+\")","v":"A154+A159+"},null,null,"A161",null,{"$f":"+K154+K159","v":5.4180409298629051E-2},{"$f":"+L154+L159","v":5.4180409298629051E-2},{"$f":"+M154+M159","v":4.8082654480429167E-5},{"$f":"+N154+N159","v":4.8082654480429167E-5},null,{"$f":"+P154+P159","v":247.9},{"$f":"+Q154+Q159","v":247.9},{"$f":"+R154+R159","v":0.22},{"$f":"+S154+S159","v":0.22},null,{"$f":"+U154+U159","v":21815.200000000001},{"$f":"+V154+V159","v":21815.200000000001},{"$f":"+W154+W159","v":19.36},{"$f":"+X154+X159","v":19.36},null,5.4180409298629051E-2,247.9,21815.200000000001,null,null," "]
[" ",null,null,null,null,null,null,null,"A162",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"INVESTIMENTOS",null,null,null,null,null,"A163",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A164",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,331,"Depreciação Mensal de Investimentos",null,null,null,null,"A165",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Terrenos",null,"DR_INVEST",{"$f":"+DR_Invest!I16","v":"E16"},null,"A166",null,{"$f":"+U166/U$69","v":0},0,{"$f":"+W166/W$69","v":0},0,null,null,null,null,null,null,{"$f":"+DR_Invest!K16","v":0},{"$f":"+DR_Invest!L16","v":0},{"$f":"+DR_Invest!M16","v":0},{"$f":"+DR_Invest!N16","v":0},null,null,null,{"$f":"VLOOKUP($I166,Base_a,calc_c,0)","v":0},null,null," "]
[" ",null,null,"Construções",null,"DR_INVEST",{"$f":"+DR_Invest!I17","v":"E17"},null,"A167",null,1.3452877674018147E-2,1.3452877674018147E-2,0,{"$f":"+X167/X$69","v":0},null,null,null,null,null,null,{"$f":"+DR_Invest!K17","v":5416.666666666667},{"$f":"+DR_Invest!L17","v":5416.666666666667},{"$f":"+DR_Invest!M17","v":0},{"$f":"+DR_Invest!N17","v":0},null,null,null,{"$f":"VLOOKUP($I167,Base_a,calc_c,0)","v":5416.666666666667},null,null," "]
[" ",null,null,"Outorga",null,"DR_INVEST",{"$f":"+DR_Invest!I18","v":"E18"},null,"A168",null,5.8060736638187962E-2,5.8060736638187962E-2,0,{"$f":"+X168/X$69","v":0},null,null,null,null,null,null,{"$f":"+DR_Invest!K18","v":23377.575000000001},{"$f":"+DR_Invest!L18","v":23377.575000000001},{"$f":"+DR_Invest!M18","v":0},{"$f":"+DR_Invest!N18","v":0},null,null,null,{"$f":"VLOOKUP($I168,Base_a,calc_c,0)","v":23377.575000000001},null,null," "]
[" ",null,null,"Outros Investimentos",null,"DR_INVEST",{"$f":"+DR_Invest!I19","v":"E19"},null,"A169",null,1.862706139479436E-3,1.862706139479436E-3,0,{"$f":"+X169/X$69","v":0},null,null,null,null,null,null,{"$f":"+DR_Invest!K19","v":750.00000000000011},{"$f":"+DR_Invest!L19","v":750.00000000000011},{"$f":"+DR_Invest!M19","v":0},{"$f":"+DR_Invest!N19","v":0},null,null,null,{"$f":"VLOOKUP($I169,Base_a,calc_c,0)","v":750.00000000000011},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I166,\"..\",I169)","v":"Soma de A166..A169"},null,null,"A170",null,{"$f":"SUM(K166:K169)","v":7.3376320451685545E-2},{"$f":"SUM(L166:L169)","v":7.3376320451685545E-2},{"$f":"SUM(M166:M169)","v":0},{"$f":"SUM(N166:N169)","v":0},null,{"$f":"SUM(P166:P169)","v":0},{"$f":"SUM(Q166:Q169)","v":0},{"$f":"SUM(R166:R169)","v":0},{"$f":"SUM(S166:S169)","v":0},null,{"$f":"SUM(U166:U169)","v":29544.241666666669},{"$f":"SUM(V166:V169)","v":29544.241666666669},{"$f":"SUM(W166:W169)","v":0},{"$f":"SUM(X166:X169)","v":0},null,{"$f":"VLOOKUP($I170,Base_a,calc_a,0)","v":7.3376320451685545E-2},{"$f":"VLOOKUP($I170,Base_a,calc_b,0)","v":0},{"$f":"VLOOKUP($I170,Base_a,calc_c,0)","v":29544.241666666669},null,null," "]
[" ",null,null,null,null,null,null,null,"A171",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,332,"Remuneração Mensal de Investimentos",null,null,null,null,"A172",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Terrenos",null,"DR_INVEST",{"$f":"+DR_Invest!I23","v":"E23"},null,"A173",null,{"$f":"+U173/U$69","v":0.12418040929862904},0.12418040929862904,{"$f":"+W173/W$69","v":0},0,null,{"$f":"+U173/U$84","v":568.18181818181813},568.18181818181813,{"$f":"+W173/W$84","v":0},0,null,{"$f":"+DR_Invest!K23","v":50000},{"$f":"+DR_Invest!L23","v":50000},{"$f":"+DR_Invest!M23","v":0},{"$f":"+DR_Invest!N23","v":0},null,{"$f":"VLOOKUP($I173,Base_a,calc_a,0)","v":0.12418040929862904},{"$f":"VLOOKUP($I173,Base_a,calc_b,0)","v":568.18181818181813},{"$f":"VLOOKUP($I173,Base_a,calc_c,0)","v":50000},null,null," "]
[" ",null,null,"Construções",null,"DR_INVEST",{"$f":"+DR_Invest!I24","v":"E24"},null,"A174",null,6.4573812835287112E-2,6.4573812835287112E-2,0,0,null,295.45454545454544,295.45454545454544,0,0,null,{"$f":"+DR_Invest!K24","v":26000},{"$f":"+DR_Invest!L24","v":26000},{"$f":"+DR_Invest!M24","v":0},{"$f":"+DR_Invest!N24","v":0},null,{"$f":"VLOOKUP($I174,Base_a,calc_a,0)","v":6.4573812835287112E-2},{"$f":"VLOOKUP($I174,Base_a,calc_b,0)","v":295.45454545454544},{"$f":"VLOOKUP($I174,Base_a,calc_c,0)","v":26000},null,null," "]
[" ",null,null,"Outorga",null,"DR_INVEST",{"$f":"+DR_Invest!I25","v":"E25"},null,"A175",null,0.1393457679316511,0.1393457679316511,0,0,null,637.57022727272727,637.57022727272727,0,0,null,{"$f":"+DR_Invest!K25","v":56106.18},{"$f":"+DR_Invest!L25","v":56106.18},{"$f":"+DR_Invest!M25","v":0},{"$f":"+DR_Invest!N25","v":0},null,{"$f":"VLOOKUP($I175,Base_a,calc_a,0)","v":0.1393457679316511},{"$f":"VLOOKUP($I175,Base_a,calc_b,0)","v":637.57022727272727},{"$f":"VLOOKUP($I175,Base_a,calc_c,0)","v":56106.18},null,null," "]
[" ",null,null,"Outros Investimentos",null,"DR_INVEST",{"$f":"+DR_Invest!I26","v":"E26"},null,"A176",null,2.4836081859725811E-3,2.4836081859725811E-3,0,0,null,11.363636363636363,11.363636363636363,0,0,null,{"$f":"+DR_Invest!K26","v":1000},{"$f":"+DR_Invest!L26","v":1000},{"$f":"+DR_Invest!M26","v":0},{"$f":"+DR_Invest!N26","v":0},null,{"$f":"VLOOKUP($I176,Base_a,calc_a,0)","v":2.4836081859725811E-3},{"$f":"VLOOKUP($I176,Base_a,calc_b,0)","v":11.363636363636363},{"$f":"VLOOKUP($I176,Base_a,calc_c,0)","v":1000},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I173,\"..\",I176)","v":"Soma de A173..A176"},null,null,"A177",null,{"$f":"SUM(K173:K176)","v":0.33058359825153982},{"$f":"SUM(L173:L176)","v":0.33058359825153982},{"$f":"SUM(M173:M176)","v":0},{"$f":"SUM(N173:N176)","v":0},null,{"$f":"SUM(P173:P176)","v":1512.5702272727269},{"$f":"SUM(Q173:Q176)","v":1512.5702272727269},{"$f":"SUM(R173:R176)","v":0},{"$f":"SUM(S173:S176)","v":0},null,{"$f":"SUM(U173:U176)","v":133106.18},{"$f":"SUM(V173:V176)","v":133106.18},{"$f":"SUM(W173:W176)","v":0},{"$f":"SUM(X173:X176)","v":0},null,{"$f":"VLOOKUP($I177,Base_a,calc_a,0)","v":0.33058359825153982},{"$f":"VLOOKUP($I177,Base_a,calc_b,0)","v":1512.5702272727269},{"$f":"VLOOKUP($I177,Base_a,calc_c,0)","v":133106.18},null,null," "]
[" ",null,null,null,null,null,null,null,"A178",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Total Depreciação e Remuneração Investimentos",null,{"$f":"CONCATENATE(I170,\"+\",I177)","v":"A170+A177"},null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A179"},null,{"$f":"+K170+K177","v":0.40395991870322534},{"$f":"+L170+L177","v":0.40395991870322534},0,0,null,{"$f":"+P170+P177","v":1512.5702272727269},{"$f":"+Q170+Q177","v":1512.5702272727269},0,0,null,162650.42166666666,162650.42166666666,0,0,null,{"$f":"VLOOKUP($I179,Base_a,calc_a,0)","v":0.40395991870322534},{"$f":"VLOOKUP($I179,Base_a,calc_b,0)","v":1512.5702272727269},{"$f":"VLOOKUP($I179,Base_a,calc_c,0)","v":162650.42166666666},null,null," "]
[" ",null,null,null,null,null,null,null,"A180",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($I180,Base_a,calc_a,0)","v":0},{"$f":"VLOOKUP($I180,Base_a,calc_b,0)","v":0},{"$f":"VLOOKUP($I180,Base_a,calc_c,0)","v":0},null,null," "]
[" ",null,null,"Total Mensal Depreciação e Remuneração",null,{"$f":"CONCATENATE(I147,\"+\",I161,\"+\",I179)","v":"A147+A161+A179"},null,null,"A181",null,{"$f":"+K147+K161+K179","v":1.3214848541294124},{"$f":"+L147+L161+L179","v":1.3214848541294124},{"$f":"+M147+M161+M179","v":-2.458866481223922E-2},{"$f":"+N147+N161+N179","v":-2.458866481223922E-2},null,{"$f":"+P147+P161+P179","v":5710.6638636363632},{"$f":"+Q147+Q161+Q179","v":5710.6638636363632},{"$f":"+R147+R161+R179","v":-112.50431818181819},{"$f":"+S147+S161+S179","v":-112.50431818181819},null,{"$f":"+U147+U161+U179","v":532082.66166666662},{"$f":"+V147+V161+V179","v":532082.66166666662},{"$f":"+W147+W161+W179","v":-9900.3799999999992},{"$f":"+X147+X161+X179","v":-9900.3799999999992},null,{"$f":"VLOOKUP($I181,Base_a,calc_a,0)","v":1.3214848541294124},{"$f":"VLOOKUP($I181,Base_a,calc_b,0)","v":5710.6638636363632},{"$f":"VLOOKUP($I181,Base_a,calc_c,0)","v":532082.66166666662},null,null," "]
[" ",null,null,null,null,null,null,null,"A182",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",4,"GASTOS VARIÁVEIS",null,null,null,null,null,"A183",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A184",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo de Gastos Variaeis são efetuados considerando a Frota Operante",null,null,null,null,null,"A185",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$69,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A69)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Operante (\",I$98,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Operante (A98)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A186",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A187",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,401,"Valor combustível",null,"CONSUMO",{"$f":"+Consumo!I158","v":"B158"},null,"A188",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K158","v":2.82},{"$f":"+Consumo!L158","v":2.82},{"$f":"+Consumo!M158","v":2.82},{"$f":"+Consumo!N158","v":3.4},null,null,null,{"$f":"VLOOKUP($I188,Base_a,calc_c,0)","v":2.82},null,null," "]
[" ",null,null,null,null,null,null,null,"A189",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,402,"Frota Operante",null,null,null,null,"A190",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I190,Base_a,calc_c,0)","v":"Quantidade"},null,null," "]
[" ",null,null,"Micro",null,null,{"$f":"+I94","v":"A94"},null,"A191",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U94","v":1},1,1,1,null,null,null,1,null,null," "]
[" ",null,null,"Leve",null,null,{"$f":"+I95","v":"A95"},null,"A192",null,null,null,null,null,null,null,null,null,null,null,14,14,14,14,null,null,null,14,null,null," "]
[" ",null,null,"Pesado",null,null,{"$f":"+I96","v":"A96"},null,"A193",null,null,null,null,null,null,null,null,null,null,null,64,64,64,64,null,null,null,64,null,null," "]
[" ",null,null,"Articulado",null,null,{"$f":"+I97","v":"A97"},null,"A194",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,1,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I191,\"..\",I194)","v":"Soma de A191..A194"},null,null,"A195",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U191:U194)","v":80},{"$f":"SUM(V191:V194)","v":80},{"$f":"SUM(W191:W194)","v":80},{"$f":"SUM(X191:X194)","v":80},null,null,null,80,null,null," "]
[" ",null,null,null,null,null,null,null,"A196",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,403,"Coeficiente Consumo Combustivel (L/Km)",null,null,null,null,"A197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I161","v":"B161"},null,"A198",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K161","v":0.25},{"$f":"+Consumo!L161","v":0.25},{"$f":"+Consumo!M161","v":0.25},{"$f":"+Consumo!N161","v":0.25},null,null,null,{"$f":"VLOOKUP($I198,Base_a,calc_c,0)","v":0.25},null,null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I162","v":"B162"},null,"A199",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K162","v":0.35},{"$f":"+Consumo!L162","v":0.35},{"$f":"+Consumo!M162","v":0.35},{"$f":"+Consumo!N162","v":0.35},null,null,null,{"$f":"VLOOKUP($I199,Base_a,calc_c,0)","v":0.35},null,null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I163","v":"B163"},null,"A200",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K163","v":0.42},{"$f":"+Consumo!L163","v":0.42},{"$f":"+Consumo!M163","v":0.42},{"$f":"+Consumo!N163","v":0.42},null,null,null,{"$f":"VLOOKUP($I200,Base_a,calc_c,0)","v":0.42},null,null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I164","v":"B164"},null,"A201",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K164","v":0.55000000000000004},{"$f":"+Consumo!L164","v":0.55000000000000004},{"$f":"+Consumo!M164","v":0.55000000000000004},{"$f":"+Consumo!N164","v":0.55000000000000004},null,null,null,{"$f":"VLOOKUP($I201,Base_a,calc_c,0)","v":0.55000000000000004},null,null," "]
[" ",null,null,null,null,null,null,null,"A202",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,404,"Litros de Combustivel Mensal",null,null,null,null,"A203",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"{\"Quantidade\"}","v":"Quantidade"},null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$71,\" x \",I191,\" x \",I198)","v":"A71 x A191 x A198"},null,null,"A204",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U$71*U191*U198","v":1258.25},1258.25,1258.25,1258.25,null,null,null,{"$f":"VLOOKUP($I204,Base_a,calc_c,0)","v":1258.25},null,null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$71,\" x \",I192,\" x \",I199)","v":"A71 x A192 x A199"},null,null,"A205",null,null,null,null,null,null,null,null,null,null,null,24661.699999999997,24661.699999999997,24661.699999999997,24661.699999999997,null,null,null,{"$f":"VLOOKUP($I205,Base_a,calc_c,0)","v":24661.699999999997},null,null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$71,\" x \",I193,\" x \",I200)","v":"A71 x A193 x A200"},null,null,"A206",null,null,null,null,null,null,null,null,null,null,null,135287.04000000001,135287.04000000001,135287.04000000001,135287.04000000001,null,null,null,{"$f":"VLOOKUP($I206,Base_a,calc_c,0)","v":135287.04000000001},null,null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$71,\" x \",I194,\" x \",I201)","v":"A71 x A194 x A201"},null,null,"A207",null,null,null,null,null,null,null,null,null,null,null,2768.15,2768.15,2768.15,2768.15,null,null,null,{"$f":"VLOOKUP($I207,Base_a,calc_c,0)","v":2768.15},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I204,\"..\",I207)","v":"Soma de A204..A207"},null,null,"A208",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U204:U207)","v":163975.13999999998},{"$f":"SUM(V204:V207)","v":163975.13999999998},{"$f":"SUM(W204:W207)","v":163975.13999999998},{"$f":"SUM(X204:X207)","v":163975.13999999998},null,null,null,{"$f":"VLOOKUP($I208,Base_a,calc_c,0)","v":163975.13999999998},null,null," "]
[" ",null,null,null,null,null,null,null,"A209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,405,"Custo Combustível Mensal",null,null,null,null,"A210",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$188,\" x \",I204)","v":"A188 x A204"},null,null,"A211",null,{"$f":"+U211/U$69","v":8.8125124180409298E-3},8.8125124180409298E-3,8.8125124180409298E-3,1.0625000000000001E-2,null,{"$f":"+U211/U$98","v":44.353375},44.353375,44.353375,53.475625000000001,null,{"$f":"ROUND(+U204*U$188,2)","v":3548.27},3548.27,3548.27,4278.05,null,null,null,{"$f":"VLOOKUP($I211,Base_a,calc_c,0)","v":3548.27},null,null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$188,\" x \",I205)","v":"A188 x A205"},null,null,"A212",null,0.17272499006556727,0.17272499006556727,0.17272499006556727,0.20824999999999999,null,869.32487500000002,869.32487500000002,869.32487500000002,1048.1222499999999,null,69545.990000000005,69545.990000000005,69545.990000000005,83849.78,null,null,null,{"$f":"VLOOKUP($I212,Base_a,calc_c,0)","v":69545.990000000005},null,null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$188,\" x \",I206)","v":"A188 x A206"},null,null,"A213",null,0.94751999304589707,0.94751999304589707,0.94751999304589707,1.1424000099344327,null,4768.868125,4768.868125,4768.868125,5749.6992499999997,null,381509.45,381509.45,381509.45,459975.94,null,null,null,{"$f":"VLOOKUP($I213,Base_a,calc_c,0)","v":381509.45},null,null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$188,\" x \",I207)","v":"A188 x A207"},null,null,"A214",null,1.9387492549175444E-2,1.9387492549175444E-2,1.9387492549175444E-2,2.3374999999999996E-2,null,97.577250000000006,97.577250000000006,97.577250000000006,117.64637499999999,null,7806.18,7806.18,7806.18,9411.7099999999991,null,null,null,{"$f":"VLOOKUP($I214,Base_a,calc_c,0)","v":7806.18},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I211,\"..\",I214)","v":"Soma de A211..A214"},null,null,"A215",null,1.1484449880786807,1.1484449880786807,1.1484449880786807,1.3846500099344328,null,5780.1236250000002,5780.1236250000002,5780.1236250000002,6968.9434999999994,null,{"$f":"SUM(U211:U214)","v":462409.89},{"$f":"SUM(V211:V214)","v":462409.89},{"$f":"SUM(W211:W214)","v":462409.89},{"$f":"SUM(X211:X214)","v":557515.48},null,{"$f":"VLOOKUP($I215,Base_a,calc_a,0)","v":1.1484449880786807},{"$f":"VLOOKUP($I215,Base_a,calc_b,0)","v":5780.1236250000002},{"$f":"VLOOKUP($I215,Base_a,calc_c,0)","v":462409.89},null,null," "]
[" ",null,null,null,null,null,null,null,"A216",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,406,"LUBRIFICANTES",null,null,null,null,"A217",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A218",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Consumo!C167","v":"Litros de combustivel por km"},null,"CONSUMO",{"$f":"+Consumo!I167","v":"B167"},null,"A219",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K167","v":0.03},{"$f":"+Consumo!L167","v":0.03},{"$f":"+Consumo!M167","v":0.03},{"$f":"+Consumo!N167","v":0.03},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A220",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Lubrificantes por KM",null,{"$f":"CONCATENATE(I$188,\" x \",I$219)","v":"A188 x A219"},null,null,"A221",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U219*U188","v":8.4599999999999995E-2},{"$f":"+V219*V188","v":8.4599999999999995E-2},{"$f":"+W219*W188","v":8.4599999999999995E-2},{"$f":"+X219*X188","v":0.10199999999999999},null,null,null,{"$f":"VLOOKUP($I221,Base_a,calc_c,0)","v":8.4599999999999995E-2},null,null," "]
[" ",null,null,null,null,null,null,null,"A222",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Lubrificantes Mensal",null,null,null,null,"A223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$71,\" x \",I99,\" x \",I221)","v":"A71 x A99 x A221"},null,null,"A224",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+U$221*U191*U$71,2)","v":425.79},425.79,425.79,513.37,null,null,null,{"$f":"VLOOKUP($I224,Base_a,calc_c,0)","v":425.79},null,null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$71,\" x \",I100,\" x \",I222)","v":"A71 x A100 x A222"},null,null,"A225",null,null,null,null,null,null,null,null,null,null,null,5961.09,5961.09,5961.09,7187.12,null,null,null,{"$f":"VLOOKUP($I225,Base_a,calc_c,0)","v":5961.09},null,null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$71,\" x \",I101,\" x \",I223)","v":"A71 x A101 x A223"},null,null,"A226",null,null,null,null,null,null,null,null,null,null,null,27250.68,27250.68,27250.68,32855.42,null,null,null,{"$f":"VLOOKUP($I226,Base_a,calc_c,0)","v":27250.68},null,null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$71,\" x \",I102,\" x \",I224)","v":"A71 x A102 x A224"},null,null,"A227",null,null,null,null,null,null,null,null,null,null,null,425.79,425.79,425.79,513.37,null,null,null,{"$f":"VLOOKUP($I227,Base_a,calc_c,0)","v":425.79},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I224,\"..\",I227)","v":"Soma de A224..A227"},null,null,"A228",null,{"$f":"+U228/U$69","v":8.4600014901649118E-2},{"$f":"+V228/V$69","v":8.4600014901649118E-2},{"$f":"+W228/W$69","v":8.4600014901649118E-2},{"$f":"+X228/X$69","v":0.10199999999999999},null,{"$f":"+U228/U$98","v":425.791875},{"$f":"+V228/V$98","v":425.791875},{"$f":"+W228/W$98","v":425.791875},{"$f":"+X228/X$98","v":513.36599999999999},null,{"$f":"SUM(U224:U227)","v":34063.35},{"$f":"SUM(V224:V227)","v":34063.35},{"$f":"SUM(W224:W227)","v":34063.35},{"$f":"SUM(X224:X227)","v":41069.279999999999},null,{"$f":"VLOOKUP($I228,Base_a,calc_a,0)","v":8.4600014901649118E-2},{"$f":"VLOOKUP($I228,Base_a,calc_b,0)","v":425.791875},{"$f":"VLOOKUP($I228,Base_a,calc_c,0)","v":34063.35},null,null," "]
[" ",null,null,null,null,null,null,null,"A229",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,407,"RODAGEM",null,null,null,null,"A230",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A231",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Rodagem KM por Veiculo",null,null,null,null,"A232",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I329","v":"B329"},null,"A233",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K329","v":6.1620799999999996E-2},{"$f":"+Consumo!L329","v":6.1620799999999996E-2},{"$f":"+Consumo!M329","v":6.1620799999999996E-2},{"$f":"+Consumo!N329","v":6.1620799999999996E-2},null,null,null,{"$f":"VLOOKUP($I233,Base_a,calc_c,0)","v":6.1620799999999996E-2},null,null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I330","v":"B330"},null,"A234",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K330","v":9.9882799999999994E-2},{"$f":"+Consumo!L330","v":9.9882799999999994E-2},{"$f":"+Consumo!M330","v":9.9882799999999994E-2},{"$f":"+Consumo!N330","v":9.9882799999999994E-2},null,null,null,{"$f":"VLOOKUP($I234,Base_a,calc_c,0)","v":9.9882799999999994E-2},null,null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I331","v":"B331"},null,"A235",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K331","v":0.1076936},{"$f":"+Consumo!L331","v":0.1076936},{"$f":"+Consumo!M331","v":0.1076936},{"$f":"+Consumo!N331","v":0.1076936},null,null,null,{"$f":"VLOOKUP($I235,Base_a,calc_c,0)","v":0.1076936},null,null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I332","v":"B332"},null,"A236",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K332","v":0.176148},{"$f":"+Consumo!L332","v":0.176148},{"$f":"+Consumo!M332","v":0.176148},{"$f":"+Consumo!N332","v":0.176148},null,null,null,{"$f":"VLOOKUP($I236,Base_a,calc_c,0)","v":0.176148},null,null," "]
[" ",null,null,null,null,null,null,null,"A237",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Rodagem Mensal",null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A238"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$71,\" x \",I191,\" x \",I233)","v":"A71 x A191 x A233"},null,null,"A239",null,{"$f":"+U239/U$69","v":7.7026624279753623E-4},7.7026624279753623E-4,7.7026624279753623E-4,7.7026624279753623E-4,null,{"$f":"+U239/U$98","v":3.8767499999999999},3.8767499999999999,3.8767499999999999,3.8767499999999999,null,{"$f":"ROUND(+U233*U191*U$71,2)","v":310.14},310.14,310.14,310.14,null,null,null,{"$f":"VLOOKUP($I239,Base_a,calc_c,0)","v":310.14},null,null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$71,\" x \",I192,\" x \",I234)","v":"A71 x A192 x A234"},null,null,"A240",null,1.7479485396383866E-2,1.7479485396383866E-2,1.7479485396383866E-2,1.7479485396383866E-2,null,87.974249999999998,87.974249999999998,87.974249999999998,87.974249999999998,null,7037.94,7037.94,7037.94,7037.94,null,null,null,{"$f":"VLOOKUP($I240,Base_a,calc_c,0)","v":7037.94},null,null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$71,\" x \",I193,\" x \",I235)","v":"A71 x A193 x A235"},null,null,"A241",null,8.6154877806477251E-2,8.6154877806477251E-2,8.6154877806477251E-2,8.6154877806477251E-2,null,433.61750000000001,433.61750000000001,433.61750000000001,433.61750000000001,null,34689.4,34689.4,34689.4,34689.4,null,null,null,{"$f":"VLOOKUP($I241,Base_a,calc_c,0)","v":34689.4},null,null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$71,\" x \",I194,\" x \",I236)","v":"A71 x A194 x A236"},null,null,"A242",null,2.2018428372739918E-3,2.2018428372739918E-3,2.2018428372739918E-3,2.2018428372739918E-3,null,11.081875,11.081875,11.081875,11.081875,null,886.55,886.55,886.55,886.55,null,null,null,{"$f":"VLOOKUP($I242,Base_a,calc_c,0)","v":886.55},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I239,\"..\",I242)","v":"Soma de A239..A242"},null,null,"A243",null,0.10660647228293266,0.10660647228293266,0.10660647228293266,0.10660647228293266,null,536.55037500000003,536.55037500000003,536.55037500000003,536.55037500000003,null,{"$f":"SUM(U239:U242)","v":42924.030000000006},{"$f":"SUM(V239:V242)","v":42924.030000000006},{"$f":"SUM(W239:W242)","v":42924.030000000006},{"$f":"SUM(X239:X242)","v":42924.030000000006},null,{"$f":"VLOOKUP($I243,Base_a,calc_a,0)","v":0.10660647228293266},{"$f":"VLOOKUP($I243,Base_a,calc_b,0)","v":536.55037500000003},{"$f":"VLOOKUP($I243,Base_a,calc_c,0)","v":42924.030000000006},null,null," "]
[" ",null,null,null,null,null,null,null,"A244",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,408,"PEÇAS E ACESSÓRIOS",null,null,null,null,"A245",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A246",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Consumo!C310","v":"Coeficiente de Peças e Acessorios s/veiculo novo"},null,null,null,null,"A247",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I311","v":"B311"},null,"A248",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K311","v":5.7999999999999996E-3},{"$f":"+Consumo!L311","v":5.7999999999999996E-3},{"$f":"+Consumo!M311","v":5.7999999999999996E-3},{"$f":"+Consumo!N311","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I248,Base_a,calc_c,0)","v":5.7999999999999996E-3},null,null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I312","v":"B312"},null,"A249",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K312","v":5.7999999999999996E-3},{"$f":"+Consumo!L312","v":5.7999999999999996E-3},{"$f":"+Consumo!M312","v":5.7999999999999996E-3},{"$f":"+Consumo!N312","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I249,Base_a,calc_c,0)","v":5.7999999999999996E-3},null,null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I313","v":"B313"},null,"A250",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K313","v":5.7999999999999996E-3},{"$f":"+Consumo!L313","v":5.7999999999999996E-3},{"$f":"+Consumo!M313","v":5.7999999999999996E-3},{"$f":"+Consumo!N313","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I250,Base_a,calc_c,0)","v":5.7999999999999996E-3},null,null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I314","v":"B314"},null,"A251",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K314","v":5.7999999999999996E-3},{"$f":"+Consumo!L314","v":5.7999999999999996E-3},{"$f":"+Consumo!M314","v":5.7999999999999996E-3},{"$f":"+Consumo!N314","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I251,Base_a,calc_c,0)","v":5.7999999999999996E-3},null,null," "]
[" ",null,null,null,null,null,null,null,"A252",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Peças e acessórios por Veiculo",null,null,null,null,"A253",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I108,\" x \",I191,\" x \",I248)","v":"A108 x A191 x A248"},null,null,"A254",null,{"$f":"+U254/U$69","v":3.6012318696602426E-3},3.6012318696602426E-3,1.4404927478640968E-5,1.4404927478640968E-5,null,{"$f":"+U254/U$98","v":18.125},18.125,7.2499999999999995E-2,7.2499999999999995E-2,null,{"$f":"+U108*U191*U248","v":1450},1450,5.8,5.8,null,null,null,{"$f":"VLOOKUP($I254,Base_a,calc_c,0)","v":1450},null,null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I109,\" x \",I192,\" x \",I249)","v":"A109 x A192 x A249"},null,null,"A255",null,5.6131778859527123E-2,5.6131778859527123E-2,2.0166898470097355E-4,2.0166898470097355E-4,null,282.51124300000004,282.51124300000004,1.0149999999999999,1.0149999999999999,null,22600.899440000001,22600.899440000001,81.199999999999989,81.199999999999989,null,null,null,{"$f":"VLOOKUP($I255,Base_a,calc_c,0)","v":22600.899440000001},null,null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I110,\" x \",I193,\" x \",I250)","v":"A110 x A193 x A250"},null,null,"A256",null,0.28013181800119208,0.28013181800119208,9.2191535863302197E-4,9.2191535863302197E-4,null,1409.9034399999998,1409.9034399999998,4.6399999999999997,4.6399999999999997,null,112792.27519999999,112792.27519999999,371.2,371.2,null,null,null,{"$f":"VLOOKUP($I256,Base_a,calc_c,0)","v":112792.27519999999},null,null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I111,\" x \",I194,\" x \",I251)","v":"A111 x A194 x A251"},null,null,"A257",null,5.2239468060798723E-3,5.2239468060798723E-3,1.4404927478640968E-5,1.4404927478640968E-5,null,26.292124274999999,26.292124274999999,7.2499999999999995E-2,7.2499999999999995E-2,null,2103.3699419999998,2103.3699419999998,5.8,5.8,null,null,null,{"$f":"VLOOKUP($I257,Base_a,calc_c,0)","v":2103.3699419999998},null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I254,\"..\",I257)","v":"Soma de A254..A257"},null,null,"A258",null,{"$f":"SUM(K254:K257)","v":0.34508877553645928},{"$f":"SUM(L254:L257)","v":0.34508877553645928},{"$f":"SUM(M254:M257)","v":1.1523941982912774E-3},{"$f":"SUM(N254:N257)","v":1.1523941982912774E-3},null,{"$f":"SUM(P254:P257)","v":1736.8318072750001},{"$f":"SUM(Q254:Q257)","v":1736.8318072750001},{"$f":"SUM(R254:R257)","v":5.7999999999999989},{"$f":"SUM(S254:S257)","v":5.7999999999999989},null,{"$f":"SUM(U254:U257)","v":138946.54458199997},{"$f":"SUM(V254:V257)","v":138946.54458199997},{"$f":"SUM(W254:W257)","v":464},{"$f":"SUM(X254:X257)","v":464},null,{"$f":"VLOOKUP($I258,Base_a,calc_a,0)","v":0.34508877553645928},{"$f":"VLOOKUP($I258,Base_a,calc_b,0)","v":1736.8318072750001},{"$f":"VLOOKUP($I258,Base_a,calc_c,0)","v":138946.54458199997},null,null," "]
[" ",null,null,null,null,null,null,null,"A259",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL CUSTO VARIÁVEL",null,{"$f":"CONCATENATE(I215,\"+\",I228,\"+\",I243,\"+\",I258)","v":"A215+A228+A243+A258"},null,null,"A260",null,{"$f":"+K215+K228+K243+K258","v":1.6847402507997218},{"$f":"+L215+L228+L243+L258","v":1.6847402507997218},{"$f":"+M215+M228+M243+M258","v":1.3408038694615538},{"$f":"+N215+N228+N243+N258","v":1.594408876415657},null,{"$f":"+P215+P228+P243+P258","v":8479.2976822750006},{"$f":"+Q215+Q228+Q243+Q258","v":8479.2976822750006},{"$f":"+R215+R228+R243+R258","v":6748.2658750000001},{"$f":"+S215+S228+S243+S258","v":8024.6598749999994},null,{"$f":"+U215+U228+U243+U258","v":678343.81458200002},{"$f":"+V215+V228+V243+V258","v":678343.81458200002},{"$f":"+W215+W228+W243+W258","v":539861.27},{"$f":"+X215+X228+X243+X258","v":641972.79},null,{"$f":"VLOOKUP($I260,Base_a,calc_a,0)","v":1.6847402507997218},{"$f":"VLOOKUP($I260,Base_a,calc_b,0)","v":8479.2976822750006},{"$f":"VLOOKUP($I260,Base_a,calc_c,0)","v":678343.81458200002},null,null," "]
[" ",null,null,null,null,null,null,null,"A261",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",5,"CUSTO DE PESSOAL",null,null,null,null,null,"A262",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A263",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo de Despesas de Pessoal são efetuados considerando a Frota Operante",null,null,null,null,null,"A264",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$69,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A69)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Operante (\",I$98,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Operante (A98)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A265",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A266",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,501,"FROTA OPERANTE",null,null,null,null,"A267",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I267,Base_a,calc_c,0)","v":"Quantidade"},null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(\" + \",+I94)","v":" + A94"},null,null,"A268",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U94","v":1},1,1,1,null,null,null,1,null,null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(\" + \",+I95)","v":" + A95"},null,null,"A269",null,null,null,null,null,null,null,null,null,null,null,14,14,14,14,null,null,null,14,null,null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(\" + \",+I96)","v":" + A96"},null,null,"A270",null,null,null,null,null,null,null,null,null,null,null,64,64,64,64,null,null,null,64,null,null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(\" + \",+I97)","v":" + A97"},null,null,"A271",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,1,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I268,\"..\",I271)","v":"Soma de A268..A271"},null,null,"A272",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U268:U271)","v":80},{"$f":"SUM(V268:V271)","v":80},{"$f":"SUM(W268:W271)","v":80},{"$f":"SUM(X268:X271)","v":80},null,null,null,80,null,null," "]
[" ",null,null,null,null,null,null,null,"A273",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,502,"ENCARGOS DE PESSOAL",null,"CONSUMO",{"$f":"+Consumo!I189","v":"B189"},null,"A274",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K189","v":0.43409999999999999},{"$f":"+Consumo!L189","v":0.43409999999999999},{"$f":"+Consumo!M189","v":0.43409999999999999},{"$f":"+Consumo!N189","v":0.43409999999999999},null,null,null,{"$f":"VLOOKUP($I274,Base_a,calc_c,0)","v":0.43409999999999999},null,null," "]
[" ",null,null,null,null,null,null,null,"A275",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"PESSOAL DE OPERAÇÃO",null,null,null,null,null,"A276",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A277",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,503,"Fatores de utilização",null,null,null,null,"A278",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Motorista",null,"CONSUMO",{"$f":"+Consumo!I183","v":"B183"},null,"A279",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K183","v":2.2000000000000002},{"$f":"+Consumo!L183","v":2.2000000000000002},{"$f":"+Consumo!M183","v":2.2000000000000002},{"$f":"+Consumo!N183","v":2.2000000000000002},null,null,null,{"$f":"VLOOKUP($I279,Base_a,calc_c,0)","v":2.2000000000000002},null,null," "]
[" ",null,null,"Cobrador",null,"CONSUMO",{"$f":"+Consumo!I184","v":"B184"},null,"A280",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K184","v":0.01},{"$f":"+Consumo!L184","v":0.01},{"$f":"+Consumo!M184","v":0.01},{"$f":"+Consumo!N184","v":0.01},null,null,null,{"$f":"VLOOKUP($I280,Base_a,calc_c,0)","v":0.01},null,null," "]
[" ",null,null,"Fiscal/Despachante",null,"CONSUMO",{"$f":"+Consumo!I185","v":"B185"},null,"A281",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K185","v":0.3},{"$f":"+Consumo!L185","v":0.3},{"$f":"+Consumo!M185","v":0.3},{"$f":"+Consumo!N185","v":0.3},null,null,null,{"$f":"VLOOKUP($I281,Base_a,calc_c,0)","v":0.3},null,null," "]
[" ",null,null,"Bilheteiro",null,"CONSUMO",{"$f":"+Consumo!I186","v":"B186"},null,"A282",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K186","v":0.1},{"$f":"+Consumo!L186","v":0.1},{"$f":"+Consumo!M186","v":0.1},{"$f":"+Consumo!N186","v":0.1},null,null,null,{"$f":"VLOOKUP($I282,Base_a,calc_c,0)","v":0.1},null,null," "]
[" ",null,null,null,null,null,null,null,"A283",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,504,"Numero de Funcionários",null,null,null,null,"A284",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I284,Base_a,calc_c,0)","v":"Quantidade"},null,null," "]
[" ",null,null,"Motorista",null,{"$f":"CONCATENATE(I$272,\" x \",I279)","v":"A272 x A279"},null,null,"A285",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U279*U$272","v":176},176,176,176,null,null,null,176,null,null," "]
[" ",null,null,"Cobrador",null,{"$f":"CONCATENATE(I$272,\" x \",I280)","v":"A272 x A280"},null,null,"A286",null,null,null,null,null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,null,null,null,0.8,null,null," "]
[" ",null,null,"Fiscal/Despachante",null,{"$f":"CONCATENATE(I$272,\" x \",I281)","v":"A272 x A281"},null,null,"A287",null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,null,null,null,24,null,null," "]
[" ",null,null,"Bilheteiro",null,{"$f":"CONCATENATE(I$272,\" x \",I282)","v":"A272 x A282"},null,null,"A288",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,null,null,null,8,null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(\"Soma de \",I285,\"..\",I288)","v":"Soma de A285..A288"},null,null,"A289",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U285:U288)","v":208.8},{"$f":"SUM(V285:V288)","v":208.8},{"$f":"SUM(W285:W288)","v":208.8},{"$f":"SUM(X285:X288)","v":208.8},null,null,null,208.8,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A290"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,505,"Salário base",null,null,null,null,"A291",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Motorista",null,"CONSUMO",{"$f":"+Consumo!I177","v":"B177"},null,"A292",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K177","v":2020.78},{"$f":"+Consumo!L177","v":2020.78},{"$f":"+Consumo!M177","v":2},{"$f":"+Consumo!N177","v":2},null,null,null,{"$f":"VLOOKUP($I292,Base_a,calc_c,0)","v":2020.78},null,null," "]
[" ",null,null,"Cobrador",null,"CONSUMO",{"$f":"+Consumo!I178","v":"B178"},null,"A293",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K178","v":1078},{"$f":"+Consumo!L178","v":1078},{"$f":"+Consumo!M178","v":1},{"$f":"+Consumo!N178","v":1},null,null,null,{"$f":"VLOOKUP($I293,Base_a,calc_c,0)","v":1078},null,null," "]
[" ",null,null,"Fiscal/Despachante",null,"CONSUMO",{"$f":"+Consumo!I179","v":"B179"},null,"A294",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K179","v":1653.2},{"$f":"+Consumo!L179","v":1653.2},{"$f":"+Consumo!M179","v":1},{"$f":"+Consumo!N179","v":1},null,null,null,{"$f":"VLOOKUP($I294,Base_a,calc_c,0)","v":1653.2},null,null," "]
[" ",null,null,"Bilheteiro",null,"CONSUMO",{"$f":"+Consumo!I180","v":"B180"},null,"A295",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K180","v":1129.67},{"$f":"+Consumo!L180","v":1129.67},{"$f":"+Consumo!M180","v":1},{"$f":"+Consumo!N180","v":1},null,null,null,{"$f":"VLOOKUP($I295,Base_a,calc_c,0)","v":1129.67},null,null," "]
[" ",null,null,null,null,null,null,null,"A296",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,506,"Custo Pessoal Operação",null,null,null,null,"A297",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Motorista",null,{"$f":"CONCATENATE(I285,\" x \",I292,\" x (1+\",I$274,\")\")","v":"A285 x A292 x (1+A274)"},null,null,"A298",null,{"$f":"+U298/U$69","v":1.2667596494337372},1.2667596494337372,1.2537333598251538E-3,1.2537333598251538E-3,null,{"$f":"+U298/U$98","v":6375.601315599999},6375.601315599999,6.310039999999999,6.310039999999999,null,{"$f":"+U292*U285*(1+U$274)","v":510048.10524799995},510048.10524799995,504.80319999999995,504.80319999999995,null,{"$f":"VLOOKUP($I298,Base_a,calc_a,0)","v":1.2667596494337372},{"$f":"VLOOKUP($I298,Base_a,calc_b,0)","v":6375.601315599999},{"$f":"VLOOKUP($I298,Base_a,calc_c,0)","v":510048.10524799995},null,null," "]
[" ",null,null,"Cobrador",null,{"$f":"CONCATENATE(I286,\" x \",I293,\" x (1+\",I$274,\")\")","v":"A286 x A293 x (1+A274)"},null,null,"A299",null,3.0716467315716274E-3,3.0716467315716274E-3,2.849393999602623E-6,2.849393999602623E-6,null,15.459598,15.459598,1.4341000000000001E-2,1.4341000000000001E-2,null,1236.76784,1236.76784,1.1472800000000001,1.1472800000000001,null,{"$f":"VLOOKUP($I299,Base_a,calc_a,0)","v":3.0716467315716274E-3},{"$f":"VLOOKUP($I299,Base_a,calc_b,0)","v":15.459598},{"$f":"VLOOKUP($I299,Base_a,calc_c,0)","v":1236.76784},null,null," "]
[" ",null,null,"Fiscal/Despachante",null,{"$f":"CONCATENATE(I287,\" x \",I294,\" x (1+\",I$274,\")\")","v":"A287 x A294 x (1+A274)"},null,null,"A300",null,0.14131854480429168,0.14131854480429168,8.5481819988078675E-5,8.5481819988078675E-5,null,711.25623599999994,711.25623599999994,0.43023,0.43023,null,56900.498879999999,56900.498879999999,34.418399999999998,34.418399999999998,null,{"$f":"VLOOKUP($I300,Base_a,calc_a,0)","v":0.14131854480429168},{"$f":"VLOOKUP($I300,Base_a,calc_b,0)","v":711.25623599999994},{"$f":"VLOOKUP($I300,Base_a,calc_c,0)","v":56900.498879999999},null,null," "]
[" ",null,null,"Bilheteiro",null,{"$f":"CONCATENATE(I288,\" x \",I295,\" x (1+\",I$274,\")\")","v":"A288 x A295 x (1+A274)"},null,null,"A301",null,3.2188749195310951E-2,3.2188749195310951E-2,2.8493939996026224E-5,2.8493939996026224E-5,null,162.0059747,162.0059747,0.14340999999999998,0.14340999999999998,null,12960.477976,12960.477976,11.472799999999999,11.472799999999999,null,{"$f":"VLOOKUP($I301,Base_a,calc_a,0)","v":3.2188749195310951E-2},{"$f":"VLOOKUP($I301,Base_a,calc_b,0)","v":162.0059747},{"$f":"VLOOKUP($I301,Base_a,calc_c,0)","v":12960.477976},null,null," "]
[" ",null,null,"TOTAL PESSOAL DE OPERAÇÃO",null,{"$f":"CONCATENATE(\"Soma de \",I298,\"..\",I301)","v":"Soma de A298..A301"},null,null,"A302",null,1.4433385901649116,1.4433385901649116,1.3705585138088616E-3,1.3705585138088616E-3,null,{"$f":"SUM(P298:P301)","v":7264.3231242999991},{"$f":"SUM(Q298:Q301)","v":7264.3231242999991},{"$f":"SUM(R298:R301)","v":6.8980209999999991},{"$f":"SUM(S298:S301)","v":6.8980209999999991},null,{"$f":"SUM(U298:U301)","v":581145.84994400002},{"$f":"SUM(V298:V301)","v":581145.84994400002},{"$f":"SUM(W298:W301)","v":551.84168},{"$f":"SUM(X298:X301)","v":551.84168},null,{"$f":"VLOOKUP($I302,Base_a,calc_a,0)","v":1.4433385901649116},{"$f":"VLOOKUP($I302,Base_a,calc_b,0)","v":7264.3231242999991},{"$f":"VLOOKUP($I302,Base_a,calc_c,0)","v":581145.84994400002},null,null," "]
[" ",null,null,null,null,null,null,null,"A303",null,null,null,null,{"$f":"+X303/X$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"PESSOAL INDIRETO",null,null,null,null,null,"A304",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A305",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,507,"Fatores de utilização",null,null,null,null,"A306",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Manutenção",null,"CONSUMO",{"$f":"+Consumo!I192","v":"B192"},null,"A307",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K192","v":0.13},{"$f":"+Consumo!L192","v":0.13},{"$f":"+Consumo!M192","v":0.13},{"$f":"+Consumo!N192","v":0.13},null,null,null,{"$f":"VLOOKUP($I307,Base_a,calc_c,0)","v":0.13},null,null," "]
[" ",null,null,"Pessoal Administração e vendas",null,"CONSUMO",{"$f":"+Consumo!I193","v":"B193"},null,"A308",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K193","v":0.22},{"$f":"+Consumo!L193","v":0.22},{"$f":"+Consumo!M193","v":0.22},{"$f":"+Consumo!N193","v":0.22},null,null,null,{"$f":"VLOOKUP($I308,Base_a,calc_c,0)","v":0.22},null,null," "]
[" ",null,null,"Beneficios Sociais",null,"CONSUMO",{"$f":"+Consumo!I194","v":"B194"},null,"A309",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K194","v":0.08},{"$f":"+Consumo!L194","v":0.08},{"$f":"+Consumo!M194","v":0.08},{"$f":"+Consumo!N194","v":0.08},null,null,null,{"$f":"VLOOKUP($I309,Base_a,calc_c,0)","v":0.08},null,null," "]
[" ",null,null,"Honorários Diretoria",null,"CONSUMO",{"$f":"+Consumo!I195","v":"B195"},null,"A310",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K195","v":2.5000000000000001E-2},{"$f":"+Consumo!L195","v":2.5000000000000001E-2},{"$f":"+Consumo!M195","v":2.5000000000000001E-2},{"$f":"+Consumo!N195","v":2.5000000000000001E-2},null,null,null,{"$f":"VLOOKUP($I310,Base_a,calc_c,0)","v":2.5000000000000001E-2},null,null," "]
[" ",null,null,null,null,null,null,null,"A311",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,508,"Custo Mensal Pessoal Indireto sobre Operação",null,null,null,null,"A312",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Manutenção",null,{"$f":"CONCATENATE(I$302,\" x \",I307)","v":"A302 x A307"},null,null,"A313",null,{"$f":"+U313/U$69","v":0.18763401672143851},0.18763401672143851,1.7817260679515201E-4,1.7817260679515201E-4,null,{"$f":"+U313/U$98","v":944.36200615899998},944.36200615899998,0.89674273000000004,0.89674273000000004,null,{"$f":"+U$302*U307","v":75548.960492719998},75548.960492719998,71.739418400000005,71.739418400000005,null,{"$f":"VLOOKUP($I313,Base_a,calc_a,0)","v":0.18763401672143851},{"$f":"VLOOKUP($I313,Base_a,calc_b,0)","v":944.36200615899998},{"$f":"VLOOKUP($I313,Base_a,calc_c,0)","v":75548.960492719998},null,null," "]
[" ",null,null,"Pessoal Administração e vendas",null,{"$f":"CONCATENATE(I$302,\" x \",I308)","v":"A302 x A308"},null,null,"A314",null,0.31753448983628052,0.31753448983628052,3.0152287303794953E-4,3.0152287303794953E-4,null,1598.1510873459999,1598.1510873459999,1.5175646199999999,1.5175646199999999,null,127852.08698768,127852.08698768,121.40516959999999,121.40516959999999,null,{"$f":"VLOOKUP($I314,Base_a,calc_a,0)","v":0.31753448983628052},{"$f":"VLOOKUP($I314,Base_a,calc_b,0)","v":1598.1510873459999},{"$f":"VLOOKUP($I314,Base_a,calc_c,0)","v":127852.08698768},null,null," "]
[" ",null,null,"Beneficios Sociais",null,{"$f":"CONCATENATE(I$302,\" x \",I309)","v":"A302 x A309"},null,null,"A315",null,0.11546708721319293,0.11546708721319293,{"$f":"+W315/W$69","v":1.0964468110470891E-4},{"$f":"+X315/X$69","v":1.0964468110470891E-4},null,581.14584994400002,581.14584994400002,0.55184168,0.55184168,null,46491.667995520002,46491.667995520002,44.147334399999998,44.147334399999998,null,{"$f":"VLOOKUP($I315,Base_a,calc_a,0)","v":0.11546708721319293},{"$f":"VLOOKUP($I315,Base_a,calc_b,0)","v":581.14584994400002},{"$f":"VLOOKUP($I315,Base_a,calc_c,0)","v":46491.667995520002},null,null," "]
[" ",null,null,"Honorários Diretoria",null,{"$f":"CONCATENATE(I$302,\" x \",I310)","v":"A302 x A310"},null,null,"A316",null,3.6083464754122795E-2,3.6083464754122795E-2,{"$f":"+W316/W$69","v":3.4263962845221535E-5},{"$f":"+X316/X$69","v":3.4263962845221535E-5},null,181.60807810750003,181.60807810750003,0.17245052499999999,0.17245052499999999,null,14528.646248600002,14528.646248600002,13.796042,13.796042,null,{"$f":"VLOOKUP($I316,Base_a,calc_a,0)","v":3.6083464754122795E-2},{"$f":"VLOOKUP($I316,Base_a,calc_b,0)","v":181.60807810750003},{"$f":"VLOOKUP($I316,Base_a,calc_c,0)","v":14528.646248600002},null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(\"Soma de \",I313,\"..\",I316)","v":"Soma de A313..A316"},null,null,"A317",null,{"$f":"SUM(K313:K316)","v":0.65671905852503487},{"$f":"SUM(L313:L316)","v":0.65671905852503487},{"$f":"SUM(M313:M316)","v":6.2360412378303194E-4},{"$f":"SUM(N313:N316)","v":6.2360412378303194E-4},null,{"$f":"SUM(P313:P316)","v":3305.2670215565004},{"$f":"SUM(Q313:Q316)","v":3305.2670215565004},{"$f":"SUM(R313:R316)","v":3.1385995549999999},{"$f":"SUM(S313:S316)","v":3.1385995549999999},null,{"$f":"SUM(U313:U316)","v":264421.36172451999},{"$f":"SUM(V313:V316)","v":264421.36172451999},{"$f":"SUM(W313:W316)","v":251.0879644},{"$f":"SUM(X313:X316)","v":251.0879644},null,{"$f":"VLOOKUP($I317,Base_a,calc_a,0)","v":0.65671905852503487},{"$f":"VLOOKUP($I317,Base_a,calc_b,0)","v":3305.2670215565004},{"$f":"VLOOKUP($I317,Base_a,calc_c,0)","v":264421.36172451999},null,null," "]
[" ",null,null,null,null,null,null,null,"A318",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Despesa de Pessoal S/Beneficio e Diretoria ",null,{"$f":"CONCATENATE(I302,\" + \",I313,\" + \",I314)","v":"A302 + A313 + A314"},null,null,"A319",null,null,null,null,null,null,{"$f":"+P302+P313+P314","v":9806.8362178049974},{"$f":"+Q302+Q313+Q314","v":9806.8362178049974},{"$f":"+R302+R313+R314","v":9.3123283499999978},{"$f":"+S302+S313+S314","v":9.3123283499999978},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A320",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL DESPESAS DE PESSOAL",null,{"$f":"CONCATENATE(I302,\" + \",I317)","v":"A302 + A317"},null,null,"A321",null,{"$f":"+K317+K302","v":2.1000576486899467},{"$f":"+L317+L302","v":2.1000576486899467},1.9941626375918936E-3,1.9941626375918936E-3,null,10569.590145856499,10569.590145856499,10.036620554999999,10.036620554999999,null,845567.21166852,845567.21166852,802.92964440000003,802.92964440000003,null,{"$f":"VLOOKUP($I321,Base_a,calc_a,0)","v":2.1000576486899467},{"$f":"VLOOKUP($I321,Base_a,calc_b,0)","v":10569.590145856499},{"$f":"VLOOKUP($I321,Base_a,calc_c,0)","v":845567.21166852},null,null," "]
[" ",null,null,null,null,null,null,null,"A322",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",6,"DESPESAS ADMINISTRATIVAS",null,null,null,null,null,"A323",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A324",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo de Despesas Administrativas são efetuados considerando a Frota Total",null,null,null,null,null,"A325",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$69,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A69)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Total (\",I$84,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Total (A84)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A326",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A327",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,601,"Serviços",null,null,null,null,"A328",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Serviço de Bilhetagem Eletronica",null,"CONSUMO",{"$f":"+Consumo!I200","v":"B200"},null,"A329",null,{"$f":"+U329/U$69","v":2.1234849990065568E-2},{"$f":"+V329/V$69","v":2.1234849990065568E-2},{"$f":"+W329/W$69","v":2.4836081859725811E-4},{"$f":"+X329/X$69","v":2.4836081859725811E-4},null,{"$f":"+U329/U$84","v":97.159090909090907},{"$f":"+V329/V$84","v":97.159090909090907},{"$f":"+W329/W$84","v":1.1363636363636365},{"$f":"+X329/X$84","v":1.1363636363636365},null,{"$f":"+Consumo!K200","v":8550},{"$f":"+Consumo!L200","v":8550},{"$f":"+Consumo!M200","v":100},{"$f":"+Consumo!N200","v":100},null,null,null,{"$f":"VLOOKUP($I329,Base_a,calc_c,0)","v":8550},null,null," "]
[" ",null,null,"Alugueis e despesas administração",null,"CONSUMO",{"$f":"+Consumo!I201","v":"B201"},null,"A330",null,{"$f":"+U330/U$69","v":3.7254122789588714E-2},{"$f":"+V330/V$69","v":3.7254122789588714E-2},{"$f":"+W330/W$69","v":2.4836081859725811E-4},{"$f":"+X330/X$69","v":2.4836081859725811E-4},null,{"$f":"+U330/U$84","v":170.45454545454547},{"$f":"+V330/V$84","v":170.45454545454547},{"$f":"+W330/W$84","v":1.1363636363636365},{"$f":"+X330/X$84","v":1.1363636363636365},null,{"$f":"+Consumo!K201","v":15000},{"$f":"+Consumo!L201","v":15000},{"$f":"+Consumo!M201","v":100},{"$f":"+Consumo!N201","v":100},null,null,null,{"$f":"VLOOKUP($I330,Base_a,calc_c,0)","v":15000},null,null," "]
[" ",null,null,"Serviço de Atendimento ao Passsageiro - SAC",null,"CONSUMO",{"$f":"+Consumo!I202","v":"B202"},null,"A331",null,{"$f":"+U331/U$69","v":1.2418040929862905E-2},1.2418040929862905E-2,2.4836081859725811E-4,2.4836081859725811E-4,null,{"$f":"+U331/U$84","v":56.81818181818182},56.81818181818182,1.1363636363636365,1.1363636363636365,null,{"$f":"+Consumo!K202","v":5000},{"$f":"+Consumo!L202","v":5000},{"$f":"+Consumo!M202","v":100},{"$f":"+Consumo!N202","v":100},null,null,null,{"$f":"VLOOKUP($I331,Base_a,calc_c,0)","v":5000},null,null," "]
[" ",null,null,"Serviço de Manutenção de Abrigos e Terminais",null,"CONSUMO",{"$f":"+Consumo!I203","v":"B203"},null,"A332",null,3.7254122789588714E-2,3.7254122789588714E-2,2.4836081859725811E-4,2.4836081859725811E-4,null,170.45454545454547,170.45454545454547,1.1363636363636365,1.1363636363636365,null,{"$f":"+Consumo!K203","v":15000},{"$f":"+Consumo!L203","v":15000},{"$f":"+Consumo!M203","v":100},{"$f":"+Consumo!N203","v":100},null,null,null,{"$f":"VLOOKUP($I332,Base_a,calc_c,0)","v":15000},null,null," "]
[" ",null,null,"TOTAL DE SERVIÇOS",null,{"$f":"CONCATENATE(\"Soma de \",I329,\"..\",I332)","v":"Soma de A329..A332"},null,null,"A333",null,{"$f":"SUM(K329:K332)","v":0.1081611364991059},{"$f":"SUM(L329:L332)","v":0.1081611364991059},{"$f":"SUM(M329:M332)","v":9.9344327438903243E-4},{"$f":"SUM(N329:N332)","v":9.9344327438903243E-4},null,{"$f":"SUM(P329:P332)","v":494.88636363636363},{"$f":"SUM(Q329:Q332)","v":494.88636363636363},{"$f":"SUM(R329:R332)","v":4.5454545454545459},{"$f":"SUM(S329:S332)","v":4.5454545454545459},null,{"$f":"SUM(U329:U332)","v":43550},{"$f":"SUM(V329:V332)","v":43550},{"$f":"SUM(W329:W332)","v":400},{"$f":"SUM(X329:X332)","v":400},null,{"$f":"VLOOKUP($I333,Base_a,calc_a,0)","v":0.1081611364991059},{"$f":"VLOOKUP($I333,Base_a,calc_b,0)","v":494.88636363636363},{"$f":"VLOOKUP($I333,Base_a,calc_c,0)","v":43550},null,null," "]
[" ",null,null,null,null,null,null,null,"A334",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,602,{"$f":"+Consumo!C208","v":"Despesas Administrativas Gerais"},null,null,null,null,"A335",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Consumo!C209","v":"Despesas Administrativas (%s/VLNC)"},null,"CONSUMO",{"$f":"+Consumo!I209","v":"B209"},null,"A336",null,{"$f":"+U336/U$69","v":0.18249740909994039},{"$f":"+V336/V$69","v":0.18249740909994039},{"$f":"+W336/W$69","v":6.5567256109676133E-4},{"$f":"+X336/X$69","v":6.5567256109676133E-4},null,{"$f":"+U336/U$84","v":835.0086},{"$f":"+V336/V$84","v":835.0086},{"$f":"+W336/W$84","v":3},{"$f":"+X336/X$84","v":3},null,{"$f":"+Consumo!K209","v":73480.756800000003},{"$f":"+Consumo!L209","v":73480.756800000003},{"$f":"+Consumo!M209","v":264},{"$f":"+Consumo!N209","v":264},null,null,null,{"$f":"VLOOKUP($I336,Base_a,calc_c,0)","v":73480.756800000003},null,null," "]
[" ",null,null,"TOTAL DE DESPESAS ADMINISTRATIVAS GERAIS",null,{"$f":"CONCATENATE(\" + \",I336)","v":" + A336"},null,null,"A337",null,{"$f":"SUM(K336:K336)","v":0.18249740909994039},{"$f":"SUM(L336:L336)","v":0.18249740909994039},{"$f":"SUM(M336:M336)","v":6.5567256109676133E-4},{"$f":"SUM(N336:N336)","v":6.5567256109676133E-4},null,{"$f":"SUM(P336:P336)","v":835.0086},{"$f":"SUM(Q336:Q336)","v":835.0086},{"$f":"SUM(R336:R336)","v":3},{"$f":"SUM(S336:S336)","v":3},null,{"$f":"SUM(U336:U336)","v":73480.756800000003},{"$f":"SUM(V336:V336)","v":73480.756800000003},{"$f":"SUM(W336:W336)","v":264},{"$f":"SUM(X336:X336)","v":264},null,{"$f":"VLOOKUP($I337,Base_a,calc_a,0)","v":0.18249740909994039},{"$f":"VLOOKUP($I337,Base_a,calc_b,0)","v":835.0086},73480.756800000003,null,null," "]
[" ",null,null,null,null,null,null,null,"A338",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,603,"Despesas Bancárias",null,null,null,null,"A339",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Consumo!C213","v":"Juros Pagos"},null,"CONSUMO",{"$f":"+Consumo!I213","v":"B213"},null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A340"},null,{"$f":"+U340/U$69","v":0},0,0,0,null,{"$f":"+U340/U$84","v":0},0,0,0,null,{"$f":"+Consumo!K213","v":0},{"$f":"+Consumo!L213","v":0},{"$f":"+Consumo!M213","v":0},{"$f":"+Consumo!N213","v":0},null,null,null,{"$f":"VLOOKUP($I340,Base_a,calc_c,0)","v":0},null,null," "]
[" ",null,null,{"$f":"+Consumo!C214","v":"Despesas Bancárias"},null,"CONSUMO",{"$f":"+Consumo!I214","v":"B214"},null,"A341",null,1.2418040929862905E-2,1.2418040929862905E-2,2.4836081859725811E-4,2.4836081859725811E-4,null,56.81818181818182,56.81818181818182,1.1363636363636365,1.1363636363636365,null,{"$f":"+Consumo!K214","v":5000},{"$f":"+Consumo!L214","v":5000},{"$f":"+Consumo!M214","v":100},{"$f":"+Consumo!N214","v":100},null,null,null,{"$f":"VLOOKUP($I341,Base_a,calc_c,0)","v":5000},null,null," "]
[" ",null,null,"TOTAL DE ENCARGOS FINANCEIROS",null,{"$f":"CONCATENATE(\"Soma de \",I340,\"..\",I341)","v":"Soma de A340..A341"},null,null,"A342",null,{"$f":"SUM(K340:K341)","v":1.2418040929862905E-2},{"$f":"SUM(L340:L341)","v":1.2418040929862905E-2},{"$f":"SUM(M340:M341)","v":2.4836081859725811E-4},{"$f":"SUM(N340:N341)","v":2.4836081859725811E-4},null,{"$f":"SUM(P340:P341)","v":56.81818181818182},{"$f":"SUM(Q340:Q341)","v":56.81818181818182},{"$f":"SUM(R340:R341)","v":1.1363636363636365},{"$f":"SUM(S340:S341)","v":1.1363636363636365},null,{"$f":"SUM(U340:U341)","v":5000},{"$f":"SUM(V340:V341)","v":5000},{"$f":"SUM(W340:W341)","v":100},{"$f":"SUM(X340:X341)","v":100},null,{"$f":"VLOOKUP($I342,Base_a,calc_a,0)","v":1.2418040929862905E-2},{"$f":"VLOOKUP($I342,Base_a,calc_b,0)","v":56.81818181818182},{"$f":"VLOOKUP($I342,Base_a,calc_c,0)","v":5000},null,null," "]
[" ",null,null,null,null,null,null,null,"A343",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,604,"GRIS - Gerenciamento de Riscos",null,null,null,null,"A344",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Seguro de Responsabilidade Cívil",null,"CONSUMO",{"$f":"+Consumo!I224","v":"B224"},null,"A345",null,{"$f":"+U345/U$69","v":3.4969203258493939E-2},3.4969203258493939E-2,1.8213043910192729E-3,1.8213043910192729E-3,null,{"$f":"+U345/U$84","v":160},160,8.3332954545454552,8.3332954545454552,null,{"$f":"+Consumo!K224","v":14080},{"$f":"+Consumo!L224","v":14080},{"$f":"+Consumo!M224","v":733.33},{"$f":"+Consumo!N224","v":733.33},null,null,null,{"$f":"VLOOKUP($I345,Base_a,calc_c,0)","v":14080},null,null," "]
[" ",null,null,"Seguro Obrigatorio",null,"CONSUMO",{"$f":"+Consumo!I225","v":"B225"},null,"A346",null,5.8282088217762769E-3,5.8282088217762769E-3,1.8213043910192729E-3,1.8213043910192729E-3,null,26.666704545454547,26.666704545454547,8.3332954545454552,8.3332954545454552,null,{"$f":"+Consumo!K225","v":2346.67},{"$f":"+Consumo!L225","v":2346.67},{"$f":"+Consumo!M225","v":733.33},{"$f":"+Consumo!N225","v":733.33},null,null,null,{"$f":"VLOOKUP($I346,Base_a,calc_c,0)","v":2346.67},null,null," "]
[" ",null,null,"Despesa com Emplacamento de Veiculo",null,"CONSUMO",{"$f":"+Consumo!I226","v":"B226"},null,"A347",null,9.106646135505663E-4,9.106646135505663E-4,9.106646135505663E-4,9.106646135505663E-4,null,4.1667045454545457,4.1667045454545457,4.1667045454545457,4.1667045454545457,null,{"$f":"+Consumo!K226","v":366.67},{"$f":"+Consumo!L226","v":366.67},{"$f":"+Consumo!M226","v":366.67},{"$f":"+Consumo!N226","v":366.67},null,null,null,{"$f":"VLOOKUP($I347,Base_a,calc_c,0)","v":366.67},null,null," "]
[" ",null,null,"IPVA",null,"CONSUMO",{"$f":"+Consumo!I227","v":"B227"},null,"A348",null,0,0,0,0,null,0,0,0,0,null,{"$f":"+Consumo!K227","v":0},{"$f":"+Consumo!L227","v":0},{"$f":"+Consumo!M227","v":0},{"$f":"+Consumo!N227","v":0},null,null,null,{"$f":"VLOOKUP($I348,Base_a,calc_c,0)","v":0},null,null," "]
[" ",null,null,"TOTAL GRIS - Gerenciamento de Riscos",null,{"$f":"CONCATENATE(\"Soma de \",I346,\"..\",I348)","v":"Soma de A346..A348"},null,null,"A349",null,{"$f":"SUM(K345:K348)","v":4.1708076693820775E-2},{"$f":"SUM(L345:L348)","v":4.1708076693820775E-2},{"$f":"SUM(M345:M348)","v":4.5532733955891119E-3},{"$f":"SUM(N345:N348)","v":4.5532733955891119E-3},null,{"$f":"SUM(P345:P348)","v":190.83340909090907},{"$f":"SUM(Q345:Q348)","v":190.83340909090907},{"$f":"SUM(R345:R348)","v":20.833295454545457},{"$f":"SUM(S345:S348)","v":20.833295454545457},null,{"$f":"SUM(U345:U348)","v":16793.339999999997},{"$f":"SUM(V345:V348)","v":16793.339999999997},{"$f":"SUM(W345:W348)","v":1833.3300000000002},{"$f":"SUM(X345:X348)","v":1833.3300000000002},null,{"$f":"VLOOKUP($I349,Base_a,calc_a,0)","v":4.1708076693820775E-2},{"$f":"VLOOKUP($I349,Base_a,calc_b,0)","v":190.83340909090907},{"$f":"VLOOKUP($I349,Base_a,calc_c,0)","v":16793.339999999997},null,null," "]
[" ",null,null,null,null,null,null,null,"A350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL DE DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(I333,\" + \",I254,\" + \",I342,\" + \",I349,\" + \")","v":"A333 + A254 + A342 + A349 + "},null,null,"A351",null,{"$f":"+K333+K337+K342+K349","v":0.34478466322272999},{"$f":"+L333+L337+L342+L349","v":0.34478466322272999},6.4507500496721638E-3,6.4507500496721638E-3,null,{"$f":"+P333+P337+P342+P349","v":1577.5465545454545},{"$f":"+Q333+Q337+Q342+Q349","v":1577.5465545454545},29.515113636363637,29.515113636363637,null,138824.0968,138824.0968,2597.33,2597.33,null,{"$f":"VLOOKUP($I351,Base_a,calc_a,0)","v":0.34478466322272999},{"$f":"VLOOKUP($I351,Base_a,calc_b,0)","v":1577.5465545454545},{"$f":"VLOOKUP($I351,Base_a,calc_c,0)","v":138824.0968},null,null," "]
[" ",null,null,null,null,null,null,null,"A352",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",7,"RECEITAS COMPLEMENTARES",null,null,"CONSUMO",{"$f":"+Consumo!I370","v":"B370"},null,"A353",null,{"$f":"+U353/U$69","v":-2.1855752036558714E-2},{"$f":"+V353/V$69","v":-2.1855752036558714E-2},{"$f":"+W353/W$69","v":-2.1855752036558714E-2},{"$f":"+X353/X$69","v":-2.1855752036558714E-2},null,{"$f":"+U353/U$84","v":-100},{"$f":"+V353/V$84","v":-100},{"$f":"+W353/W$84","v":-100},{"$f":"+X353/X$84","v":-100},null,{"$f":"+Consumo!K370","v":-8800},{"$f":"+Consumo!L370","v":-8800},{"$f":"+Consumo!M370","v":-8800},{"$f":"+Consumo!N370","v":-8800},null,null,null,{"$f":"VLOOKUP($I353,Base_a,calc_c,0)","v":-8800},null,null," "]
[" ",null,null,null,null,null,null,null,"A354",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL CUSTOS ( - ) RECEITAS COMPLEMENT",null,{"$f":"CONCATENATE(I181,\"+\",I260,\"+\",I321,\"+\",I351)","v":"A181+A260+A321+A351"},null,null,"A355",null,{"$f":"+K181+K260+K321+K351+K353","v":5.4292116648052522},{"$f":"+L181+L260+L321+L351+L353","v":5.4292116648052522},{"$f":"+M181+M260+M321+M351+M353","v":1.3028043653000199},{"$f":"+N181+N260+N321+N351+N353","v":1.556409372254123},null,{"$f":"+P181+P260+P321+P351+P353","v":26237.098246313315},{"$f":"+Q181+Q260+Q321+Q351+Q353","v":26237.098246313315},{"$f":"+R181+R260+R321+R351+R353","v":6575.3132910095455},{"$f":"+S181+S260+S321+S351+S353","v":7851.7072910095449},null,{"$f":"+U181+U260+U321+U351+U353","v":2186017.7847171868},{"$f":"+V181+V260+V321+V351+V353","v":2186017.7847171868},{"$f":"+W181+W260+W321+W351+W353","v":524561.14964439999},{"$f":"+X181+X260+X321+X351+X353","v":626672.66964440001},null,{"$f":"VLOOKUP($I355,Base_a,calc_a,0)","v":5.4292116648052522},{"$f":"VLOOKUP($I355,Base_a,calc_b,0)","v":26237.098246313315},{"$f":"VLOOKUP($I355,Base_a,calc_c,0)","v":2186017.7847171868},null,null," "]
[" ",null,null,null,null,null,null,null,"A356",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",8,"APURAÇÃO DA TARIFA",null,null,null,null,null,"A357",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A358",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,801,"CAPITAL - REMUNERAÇÃO E DEPRECIAÇÃO",null,{"$f":"CONCATENATE(\" + \",+I181)","v":" + A181"},null,null,"A359",null,{"$f":"+K181","v":1.3214848541294124},{"$f":"+L181","v":1.3214848541294124},{"$f":"+M181","v":-2.458866481223922E-2},{"$f":"+N181","v":-2.458866481223922E-2},null,{"$f":"+P181","v":5710.6638636363632},{"$f":"+Q181","v":5710.6638636363632},{"$f":"+R181","v":-112.50431818181819},{"$f":"+S181","v":-112.50431818181819},null,{"$f":"+U181","v":532082.66166666662},{"$f":"+V181","v":532082.66166666662},{"$f":"+W181","v":-9900.3799999999992},{"$f":"+X181","v":-9900.3799999999992},null,{"$f":"VLOOKUP($I359,Base_a,calc_a,0)","v":1.3214848541294124},{"$f":"VLOOKUP($I359,Base_a,calc_b,0)","v":5710.6638636363632},{"$f":"VLOOKUP($I359,Base_a,calc_c,0)","v":532082.66166666662},null,null," "]
[" ",null,null,null,null,null,null,null,"A360",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,802,"GASTOS VARIÁVEIS",null,{"$f":"CONCATENATE(\"Soma de \",I362,\"..\",I365)","v":"Soma de A362..A365"},null,null,"A361",null,{"$f":"SUM(K362:K365)","v":1.6847402507997218},{"$f":"SUM(L362:L365)","v":1.6847402507997218},{"$f":"SUM(M362:M365)","v":1.3408038694615538},{"$f":"SUM(N362:N365)","v":1.594408876415657},null,{"$f":"SUM(P362:P365)","v":8479.2976822750006},{"$f":"SUM(Q362:Q365)","v":8479.2976822750006},{"$f":"SUM(R362:R365)","v":6748.2658750000001},{"$f":"SUM(S362:S365)","v":8024.6598749999994},null,{"$f":"SUM(U362:U365)","v":678343.81458200002},{"$f":"SUM(V362:V365)","v":678343.81458200002},{"$f":"SUM(W362:W365)","v":539861.27},{"$f":"SUM(X362:X365)","v":641972.79},null,{"$f":"VLOOKUP($I361,Base_a,calc_a,0)","v":1.6847402507997218},{"$f":"VLOOKUP($I361,Base_a,calc_b,0)","v":8479.2976822750006},{"$f":"VLOOKUP($I361,Base_a,calc_c,0)","v":678343.81458200002},null,null," "]
[" ",null,null,"COMBUSTÍVEIS",null,{"$f":"CONCATENATE(\" + \",+I215)","v":" + A215"},null,null,"A362",null,{"$f":"+K215","v":1.1484449880786807},{"$f":"+L215","v":1.1484449880786807},{"$f":"+M215","v":1.1484449880786807},{"$f":"+N215","v":1.3846500099344328},null,{"$f":"+P215","v":5780.1236250000002},{"$f":"+Q215","v":5780.1236250000002},{"$f":"+R215","v":5780.1236250000002},{"$f":"+S215","v":6968.9434999999994},null,{"$f":"+U215","v":462409.89},{"$f":"+V215","v":462409.89},{"$f":"+W215","v":462409.89},{"$f":"+X215","v":557515.48},null,{"$f":"VLOOKUP($I362,Base_a,calc_a,0)","v":1.1484449880786807},{"$f":"VLOOKUP($I362,Base_a,calc_b,0)","v":5780.1236250000002},{"$f":"VLOOKUP($I362,Base_a,calc_c,0)","v":462409.89},null,null," "]
[" ",null,null,"LUBRIFICANTES",null,{"$f":"CONCATENATE(\" + \",+I228)","v":" + A228"},null,null,"A363",null,{"$f":"+K228","v":8.4600014901649118E-2},{"$f":"+L228","v":8.4600014901649118E-2},{"$f":"+M228","v":8.4600014901649118E-2},{"$f":"+N228","v":0.10199999999999999},null,{"$f":"+P228","v":425.791875},{"$f":"+Q228","v":425.791875},{"$f":"+R228","v":425.791875},{"$f":"+S228","v":513.36599999999999},null,{"$f":"+U228","v":34063.35},{"$f":"+V228","v":34063.35},{"$f":"+W228","v":34063.35},{"$f":"+X228","v":41069.279999999999},null,{"$f":"VLOOKUP($I363,Base_a,calc_a,0)","v":8.4600014901649118E-2},{"$f":"VLOOKUP($I363,Base_a,calc_b,0)","v":425.791875},{"$f":"VLOOKUP($I363,Base_a,calc_c,0)","v":34063.35},null,null," "]
[" ",null,null,"RODAGEM",null,{"$f":"CONCATENATE(\" + \",+I243)","v":" + A243"},null,null,"A364",null,{"$f":"+K243","v":0.10660647228293266},{"$f":"+L243","v":0.10660647228293266},{"$f":"+M243","v":0.10660647228293266},{"$f":"+N243","v":0.10660647228293266},null,{"$f":"+P243","v":536.55037500000003},{"$f":"+Q243","v":536.55037500000003},{"$f":"+R243","v":536.55037500000003},{"$f":"+S243","v":536.55037500000003},null,{"$f":"+U243","v":42924.030000000006},{"$f":"+V243","v":42924.030000000006},{"$f":"+W243","v":42924.030000000006},{"$f":"+X243","v":42924.030000000006},null,{"$f":"VLOOKUP($I364,Base_a,calc_a,0)","v":0.10660647228293266},{"$f":"VLOOKUP($I364,Base_a,calc_b,0)","v":536.55037500000003},{"$f":"VLOOKUP($I364,Base_a,calc_c,0)","v":42924.030000000006},null,null," "]
[" ",null,null,"PEÇAS E ACESSÓRIOS",null,{"$f":"CONCATENATE(\" + \",+I258)","v":" + A258"},null,null,"A365",null,{"$f":"+K258","v":0.34508877553645928},{"$f":"+L258","v":0.34508877553645928},{"$f":"+M258","v":1.1523941982912774E-3},{"$f":"+N258","v":1.1523941982912774E-3},null,{"$f":"+P258","v":1736.8318072750001},{"$f":"+Q258","v":1736.8318072750001},{"$f":"+R258","v":5.7999999999999989},{"$f":"+S258","v":5.7999999999999989},null,{"$f":"+U258","v":138946.54458199997},{"$f":"+V258","v":138946.54458199997},{"$f":"+W258","v":464},{"$f":"+X258","v":464},null,{"$f":"VLOOKUP($I365,Base_a,calc_a,0)","v":0.34508877553645928},{"$f":"VLOOKUP($I365,Base_a,calc_b,0)","v":1736.8318072750001},{"$f":"VLOOKUP($I365,Base_a,calc_c,0)","v":138946.54458199997},null,null," "]
[" ",null,null,null,null,null,null,null,"A366",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,803,"CUSTO COM PESSOAL",null,{"$f":"CONCATENATE(\"Soma de \",I368,\"..\",I369)","v":"Soma de A368..A369"},null,null,"A367",null,{"$f":"SUM(K368:K369)","v":2.1000576486899467},{"$f":"SUM(L368:L369)","v":2.1000576486899467},{"$f":"SUM(M368:M369)","v":1.9941626375918936E-3},{"$f":"SUM(N368:N369)","v":1.9941626375918936E-3},null,{"$f":"SUM(P368:P370)","v":10569.590145856499},{"$f":"SUM(Q368:Q370)","v":10569.590145856499},{"$f":"SUM(R368:R370)","v":10.036620554999999},{"$f":"SUM(S368:S370)","v":10.036620554999999},null,{"$f":"SUM(U368:U369)","v":845567.21166852},{"$f":"SUM(V368:V369)","v":845567.21166852},{"$f":"SUM(W368:W369)","v":802.92964440000003},{"$f":"SUM(X368:X369)","v":802.92964440000003},null,{"$f":"SUM(Z368:Z369)","v":2.1000576486899467},{"$f":"SUM(AA368:AA369)","v":10569.590145856499},{"$f":"SUM(AB368:AB369)","v":845567.21166852},null,null," "]
[" ",null,null,"PESSOAL DE OPERAÇÃO",null,{"$f":"CONCATENATE(\" + \",+I302)","v":" + A302"},null,null,"A368",null,{"$f":"+K302","v":1.4433385901649116},{"$f":"+L302","v":1.4433385901649116},{"$f":"+M302","v":1.3705585138088616E-3},{"$f":"+N302","v":1.3705585138088616E-3},null,{"$f":"+P302","v":7264.3231242999991},{"$f":"+Q302","v":7264.3231242999991},{"$f":"+R302","v":6.8980209999999991},{"$f":"+S302","v":6.8980209999999991},null,{"$f":"+U302","v":581145.84994400002},{"$f":"+V302","v":581145.84994400002},{"$f":"+W302","v":551.84168},{"$f":"+X302","v":551.84168},null,{"$f":"VLOOKUP($I368,Base_a,calc_a,0)","v":1.4433385901649116},{"$f":"VLOOKUP($I368,Base_a,calc_b,0)","v":7264.3231242999991},{"$f":"VLOOKUP($I368,Base_a,calc_c,0)","v":581145.84994400002},null,null," "]
[" ",null,null,"PESSOAL INDIRETO",null,{"$f":"CONCATENATE(\" + \",+#REF!)","v":{"$error":"#REF!"}},null,null,"A369",null,{"$f":"+K317","v":0.65671905852503487},{"$f":"+L317","v":0.65671905852503487},6.2360412378303194E-4,6.2360412378303194E-4,null,3305.2670215565004,3305.2670215565004,3.1385995549999999,3.1385995549999999,null,264421.36172451999,264421.36172451999,251.0879644,251.0879644,null,{"$f":"VLOOKUP($I369,Base_a,calc_a,0)","v":0.65671905852503487},{"$f":"VLOOKUP($I369,Base_a,calc_b,0)","v":3305.2670215565004},{"$f":"VLOOKUP($I369,Base_a,calc_c,0)","v":264421.36172451999},null,null," "]
[" ",null,null,null,null,null,null,null,"A370",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,804,"DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(\"Soma de \",I372,\"..\",I375)","v":"Soma de A372..A375"},null,null,"A371",null,{"$f":"SUM(K372:K375)","v":0.34478466322272999},{"$f":"SUM(L372:L375)","v":0.34478466322272999},{"$f":"SUM(M372:M375)","v":6.4507500496721638E-3},{"$f":"SUM(N372:N375)","v":6.4507500496721638E-3},null,{"$f":"SUM(P372:P375)","v":1577.5465545454545},{"$f":"SUM(Q372:Q375)","v":1577.5465545454545},{"$f":"SUM(R372:R375)","v":29.515113636363637},{"$f":"SUM(S372:S375)","v":29.515113636363637},null,{"$f":"SUM(U372:U375)","v":138824.0968},{"$f":"SUM(V372:V375)","v":138824.0968},{"$f":"SUM(W372:W375)","v":2597.33},{"$f":"SUM(X372:X375)","v":2597.33},null,{"$f":"VLOOKUP($I371,Base_a,calc_a,0)","v":0.34478466322272999},{"$f":"VLOOKUP($I371,Base_a,calc_b,0)","v":1577.5465545454545},{"$f":"VLOOKUP($I371,Base_a,calc_c,0)","v":138824.0968},null,null," "]
[" ",null,null,"SERVIÇOS",null,{"$f":"CONCATENATE(\" + \",+I333)","v":" + A333"},null,null,"A372",null,{"$f":"+K333","v":0.1081611364991059},{"$f":"+L333","v":0.1081611364991059},{"$f":"+M333","v":9.9344327438903243E-4},{"$f":"+N333","v":9.9344327438903243E-4},null,{"$f":"+P333","v":494.88636363636363},{"$f":"+Q333","v":494.88636363636363},{"$f":"+R333","v":4.5454545454545459},{"$f":"+S333","v":4.5454545454545459},null,{"$f":"+U333","v":43550},{"$f":"+V333","v":43550},{"$f":"+W333","v":400},{"$f":"+X333","v":400},null,0.1081611364991059,494.88636363636363,43550,null,null," "]
[" ",null,null,"DESPESAS ADMINISTRATIVAS GERAIS",null,{"$f":"CONCATENATE(\" + \",+I337)","v":" + A337"},null,null,"A373",null,{"$f":"+K337","v":0.18249740909994039},{"$f":"+L337","v":0.18249740909994039},{"$f":"+M337","v":6.5567256109676133E-4},{"$f":"+N337","v":6.5567256109676133E-4},null,{"$f":"+P337","v":835.0086},{"$f":"+Q337","v":835.0086},{"$f":"+R337","v":3},{"$f":"+S337","v":3},null,{"$f":"+U337","v":73480.756800000003},{"$f":"+V337","v":73480.756800000003},{"$f":"+W337","v":264},{"$f":"+X337","v":264},null,0.18249740909994039,835.0086,73480.756800000003,null,null," "]
[" ",null,null,"DESPESAS BANCÁRIAS",null,{"$f":"CONCATENATE(\" + \",+I342)","v":" + A342"},null,null,"A374",null,{"$f":"+K342","v":1.2418040929862905E-2},{"$f":"+L342","v":1.2418040929862905E-2},{"$f":"+M342","v":2.4836081859725811E-4},{"$f":"+N342","v":2.4836081859725811E-4},null,{"$f":"+P342","v":56.81818181818182},{"$f":"+Q342","v":56.81818181818182},{"$f":"+R342","v":1.1363636363636365},{"$f":"+S342","v":1.1363636363636365},null,{"$f":"+U342","v":5000},{"$f":"+V342","v":5000},{"$f":"+W342","v":100},{"$f":"+X342","v":100},null,1.2418040929862905E-2,56.81818181818182,5000,null,null," "]
[" ",null,null,"GERENCIAMENTO DE RISCO",null,{"$f":"CONCATENATE(\" + \",+I349)","v":" + A349"},null,null,"A375",null,{"$f":"+K349","v":4.1708076693820775E-2},{"$f":"+L349","v":4.1708076693820775E-2},{"$f":"+M349","v":4.5532733955891119E-3},{"$f":"+N349","v":4.5532733955891119E-3},null,{"$f":"+P349","v":190.83340909090907},{"$f":"+Q349","v":190.83340909090907},{"$f":"+R349","v":20.833295454545457},{"$f":"+S349","v":20.833295454545457},null,{"$f":"+U349","v":16793.339999999997},{"$f":"+V349","v":16793.339999999997},{"$f":"+W349","v":1833.3300000000002},{"$f":"+X349","v":1833.3300000000002},null,4.1708076693820775E-2,190.83340909090907,16793.339999999997,null,null," "]
[" ",null,null,null,null,null,null,null,"A376",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,805,"RECEITAS COMPLEMENTARES",null,{"$f":"CONCATENATE(\" + \",+I353)","v":" + A353"},null,null,"A377",null,{"$f":"+K353","v":-2.1855752036558714E-2},{"$f":"+L353","v":-2.1855752036558714E-2},{"$f":"+M353","v":-2.1855752036558714E-2},{"$f":"+N353","v":-2.1855752036558714E-2},null,{"$f":"+P353","v":-100},{"$f":"+Q353","v":-100},{"$f":"+R353","v":-100},{"$f":"+S353","v":-100},null,{"$f":"+U353","v":-8800},{"$f":"+V353","v":-8800},{"$f":"+W353","v":-8800},{"$f":"+X353","v":-8800},null,-2.1855752036558714E-2,-100,-8800,null,null," "]
[" ",null,null,null,null,null,null,null,"A378",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(I359,\"+\",I361,\"+\",I367,\"+\",I371,\"+\",I377)","v":"A359+A361+A367+A371+A377"},null,null,"A379",null,{"$f":"+K359+K361+K367+K371+K377","v":5.4292116648052522},{"$f":"+L359+L361+L367+L371+L377","v":5.4292116648052522},{"$f":"+M359+M361+M367+M371+M377","v":1.3028043653000199},{"$f":"+N359+N361+N367+N371+N377","v":1.556409372254123},null,{"$f":"+P359+P361+P367+P371+P377","v":26237.098246313315},{"$f":"+Q359+Q361+Q367+Q371+Q377","v":26237.098246313315},{"$f":"+R359+R361+R367+R371+R377","v":6575.3132910095455},{"$f":"+S359+S361+S367+S371+S377","v":7851.7072910095449},null,{"$f":"+U359+U361+U367+U371+U377","v":2186017.7847171868},{"$f":"+V359+V361+V367+V371+V377","v":2186017.7847171868},{"$f":"+W359+W361+W367+W371+W377","v":524561.14964439999},{"$f":"+X359+X361+X367+X371+X377","v":626672.66964440001},null,{"$f":"VLOOKUP($I379,Base_a,calc_a,0)","v":5.4292116648052522},{"$f":"VLOOKUP($I379,Base_a,calc_b,0)","v":26237.098246313315},{"$f":"VLOOKUP($I379,Base_a,calc_c,0)","v":2186017.7847171868},null,null," "]
[" ",null,null,null,null,null,null,null,"A380",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,806,"IMPOSTOS",null,{"$f":"CONCATENATE(\" + \",+I383)","v":" + A383"},null,null,"A381",null,{"$f":"+K383","v":0.11080023805725005},{"$f":"+L383","v":0.11080023805725005},{"$f":"+M383","v":2.658784418979632E-2},{"$f":"+N383","v":3.1763456576614751E-2},null,{"$f":"+P383","v":557.65759814213948},{"$f":"+Q383","v":557.65759814213948},{"$f":"+R383","v":133.81661980724488},{"$f":"+S383","v":159.86547695010205},null,{"$f":"+U383","v":44612.607851371162},{"$f":"+V383","v":44612.607851371162},{"$f":"+W383","v":10705.329584579591},{"$f":"+X383","v":12789.238156008165},null,{"$f":"VLOOKUP($I381,Base_a,calc_a,0)","v":0.11080023805725005},{"$f":"VLOOKUP($I381,Base_a,calc_b,0)","v":557.65759814213948},{"$f":"VLOOKUP($I381,Base_a,calc_c,0)","v":44612.607851371162},null,null," "]
[" ",null,null,"% DE PIS COFINS e INSS",null,"CONSUMO",{"$f":"+Consumo!I373","v":"B373"},null,"A382",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K373","v":0.02},{"$f":"+Consumo!L373","v":0.02},{"$f":"+Consumo!M373","v":0.02},{"$f":"+Consumo!N373","v":0.02},null,null,null,{"$f":"VLOOKUP($I382,Base_a,calc_c,0)","v":0.02},null,null," "]
[" ",null,null,"Valor PIS COFINS e INSS",null,{"$f":"CONCATENATE(\"+\",I379,\"/(1-\",I382,\") x \",I382)","v":"+A379/(1-A382) x A382"},null,null,"A383",null,{"$f":"+U383/U$69","v":0.11080023805725005},{"$f":"+V383/V$69","v":0.11080023805725005},{"$f":"+W383/W$69","v":2.658784418979632E-2},{"$f":"+X383/X$69","v":3.1763456576614751E-2},null,{"$f":"+U383/U$98","v":557.65759814213948},{"$f":"+V383/V$98","v":557.65759814213948},{"$f":"+W383/W$98","v":133.81661980724488},{"$f":"+X383/X$98","v":159.86547695010205},null,{"$f":"(+U379/(1-U382))*U382","v":44612.607851371162},{"$f":"(+V379/(1-V382))*V382","v":44612.607851371162},{"$f":"(+W379/(1-W382))*W382","v":10705.329584579591},{"$f":"(+X379/(1-X382))*X382","v":12789.238156008165},null,null,null,{"$f":"VLOOKUP($I383,Base_a,calc_c,0)","v":44612.607851371162},null,null," "]
[" ",null,null,null,null,null,null,null,"A384",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CUSTO TOTAL ",null,null,{"$f":"CONCATENATE(I379,\" + \",I381)","v":"A379 + A381"},null,null,"A385",null,{"$f":"+K379+K381","v":5.5400119028625019},{"$f":"+L379+L381","v":5.5400119028625019},1.3293922094898163,1.5881728288307377,null,26794.755844455456,26794.755844455456,6709.1299108167905,8011.5727679596466,null,2230630.392568558,2230630.392568558,535266.47922897956,639461.9078004082,null,{"$f":"VLOOKUP($I385,Base_a,calc_a,0)","v":5.5400119028625019},{"$f":"VLOOKUP($I385,Base_a,calc_b,0)","v":26794.755844455456},{"$f":"VLOOKUP($I385,Base_a,calc_c,0)","v":2230630.392568558},null,null," "]
[" ",null,null,null,null,null,null,null,"A386",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"INDICE PASSAGEIRO QUILOMETRO",null,null,{"$f":"CONCATENATE(\" + \",+I75)","v":" + A75"},null,null,"A387",null,{"$f":"+U75","v":1.8629669183389628},{"$f":"+V75","v":1.8629669183389628},{"$f":"+W75","v":1.8629669183389628},{"$f":"+X75","v":1.8629669183389628},null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($I387,Base_a,calc_a,0)","v":1.8629669183389628},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A388",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TARIFA APURADA",null,null,{"$f":"CONCATENATE(I$385,\" / \",I387)","v":"A385 / A387"},null,null,"A389",null,{"$f":"+K385/K387","v":2.9737575307037787},{"$f":"+L385/L387","v":2.9737575307037787},{"$f":"+M385/M387","v":0.71358873654885602},{"$f":"+N385/N387","v":0.85249652755335359},null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($I389,Base_a,calc_a,0)","v":2.9737575307037787},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A390",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A391",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A392",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMPOSIÇÃO DA TARIFA",null,null,null,null,null,null,"A393",null,"VALOR CUSTO EM REAIS",null,null,null,null,"PERCENTUAL SOBRE CUSTO TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A394",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,901,"CAPITAL - REMUNERAÇÃO E DEPRECIAÇÃO",null,{"$f":"CONCATENATE(+I359,\" / \",I$387)","v":"A359 / A387"},null,null,"A395",null,{"$f":"+K359/K$387","v":0.70934424069519153},{"$f":"+L359/L$387","v":0.70934424069519153},{"$f":"+M359/M$387","v":-1.3198658854427047E-2},{"$f":"+N359/N$387","v":-1.3198658854427047E-2},null,{"$f":"+K395/K$421","v":0.23853465972638194},{"$f":"+L395/L$421","v":0.23853465972638194},{"$f":"+M395/M$421","v":-1.8496170382761364E-2},{"$f":"+N395/N$421","v":-1.5482360839998863E-2},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A396",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,902,"GASTOS VARIÁVEIS",null,{"$f":"CONCATENATE(\"Soma de \",I398,\"..\",I401)","v":"Soma de A398..A401"},null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A397"},null,{"$f":"SUM(K398:K401)","v":0.90433181298884824},{"$f":"SUM(L398:L401)","v":0.90433181298884824},{"$f":"SUM(M398:M401)","v":0.71971426666933291},{"$f":"SUM(N398:N401)","v":0.85584390185374037},null,{"$f":"SUM(P398:P401)","v":0.30410408503440639},{"$f":"SUM(Q398:Q401)","v":0.30410408503440639},{"$f":"SUM(R398:R401)","v":1.0085841182837363},{"$f":"SUM(S398:S401)","v":1.0039265547626268},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"COMBUSTÍVEIS",null,{"$f":"CONCATENATE(+I362,\" / \",I$387)","v":"A362 / A387"},null,null,"A398",null,{"$f":"+K362/K$387","v":0.61646021556982022},0.61646021556982022,0.61646021556982022,0.74324991834476506,null,{"$f":"+K398/K$421","v":0.2073000939736761},0.2073000939736761,0.86388725605622618,0.87185096281609087,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"LUBRIFICANTES",null,{"$f":"CONCATENATE(+I363,\" / \",I$387)","v":"A363 / A387"},null,null,"A399",null,4.5411442398064272E-2,4.5411442398064272E-2,4.5411442398064272E-2,5.4751374807526947E-2,null,1.5270728002937438E-2,1.5270728002937438E-2,6.3638115446844903E-2,6.4224748181276728E-2,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"RODAGEM",null,{"$f":"CONCATENATE(+I364,\" / \",I$387)","v":"A364 / A387"},null,null,"A400",null,5.7224028635990971E-2,5.7224028635990971E-2,5.7224028635990971E-2,5.7224028635990971E-2,null,1.9243004194241811E-2,1.9243004194241811E-2,8.019188883606089E-2,6.7125233694760866E-2,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"PEÇAS E ACESSÓRIOS",null,{"$f":"CONCATENATE(+I365,\" / \",I$387)","v":"A365 / A387"},null,null,"A401",null,0.18523612638497272,0.18523612638497272,6.1858006545750257E-4,6.1858006545750257E-4,null,6.2290258863551058E-2,6.2290258863551058E-2,8.6685794460427507E-4,7.2561007049825081E-4,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A402",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,903,"CUSTO COM PESSOAL",null,{"$f":"CONCATENATE(\"Soma de \",I404,\"..\",I405)","v":"Soma de A404..A405"},null,null,"A403",null,{"$f":"SUM(K404:K405)","v":1.1272651317729119},{"$f":"SUM(L404:L405)","v":1.1272651317729119},{"$f":"SUM(M404:M405)","v":1.0704229999800028E-3},{"$f":"SUM(N404:N405)","v":1.0704229999800028E-3},null,{"$f":"SUM(P404:P406)","v":0.37907096329609968},{"$f":"SUM(Q404:Q406)","v":0.37907096329609968},{"$f":"SUM(R404:R406)","v":1.5000559077724689E-3},{"$f":"SUM(S404:S406)","v":1.2556332669789213E-3},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"PESSOAL DE OPERAÇÃO",null,{"$f":"CONCATENATE(+I368,\" / \",I$387)","v":"A368 / A387"},null,null,"A404",null,{"$f":"+K368/K$387","v":0.77475266788516284},0.77475266788516284,7.3568591063917727E-4,7.3568591063917727E-4,null,{"$f":"+K404/K$421","v":0.26052987168116815},0.26052987168116815,1.0309662596374358E-3,8.629781903635199E-4,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"PESSOAL INDIRETO",null,{"$f":"CONCATENATE(+I369,\" / \",I$387)","v":"A369 / A387"},null,null,"A405",null,0.35251246388774909,0.35251246388774909,3.3473708934082558E-4,3.3473708934082558E-4,null,0.11854109161493151,0.11854109161493151,4.6908964813503317E-4,3.9265507661540147E-4,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A406",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,904,"DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(\"Soma de \",I408,\"..\",I411)","v":"Soma de A408..A411"},null,null,"A407",null,{"$f":"SUM(K408:K411)","v":0.18507288552935922},{"$f":"SUM(L408:L411)","v":0.18507288552935922},{"$f":"SUM(M408:M411)","v":3.4626218996007228E-3},{"$f":"SUM(N408:N411)","v":3.4626218996007228E-3},null,{"$f":"SUM(P408:P411)","v":6.2235365062046376E-2},{"$f":"SUM(Q408:Q411)","v":6.2235365062046376E-2},{"$f":"SUM(R408:R411)","v":4.8524054854720304E-3},{"$f":"SUM(S408:S411)","v":4.0617431129465996E-3},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"SERVIÇOS",null,{"$f":"CONCATENATE(+I372,\" / \",I$387)","v":"A372 / A387"},null,null,"A408",null,{"$f":"+K372/K$387","v":5.8058538471280688E-2},5.8058538471280688E-2,5.332586771185368E-4,5.332586771185368E-4,null,{"$f":"+K408/K$421","v":1.9523628901089451E-2},1.9523628901089451E-2,7.4729133155540973E-4,6.2552592284331981E-4,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"DESPESAS ADMINISTRATIVAS GERAIS",null,{"$f":"CONCATENATE(+I373,\" / \",I$387)","v":"A373 / A387"},null,null,"A409",null,9.7960627912092313E-2,9.7960627912092313E-2,3.5195072689823422E-4,3.5195072689823422E-4,null,3.2941699819389332E-2,3.2941699819389332E-2,4.9321227882657026E-4,4.1284710907659095E-4,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"DESPESAS BANCÁRIAS",null,{"$f":"CONCATENATE(+I374,\" / \",I$387)","v":"A374 / A387"},null,null,"A410",null,6.6657334639817099E-3,6.6657334639817099E-3,1.333146692796342E-4,1.333146692796342E-4,null,2.2415188175762863E-3,2.2415188175762863E-3,1.8682283288885243E-4,1.5638148071082995E-4,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"GERENCIAMENTO DE RISCO",null,{"$f":"CONCATENATE(+I375,\" / \",I$387)","v":"A375 / A387"},null,null,"A411",null,2.2387985682004514E-2,2.2387985682004514E-2,2.4440978263043176E-3,2.4440978263043176E-3,null,7.528517523991308E-3,7.528517523991308E-3,3.425079042201198E-3,2.8669886003158587E-3,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A412",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,904,"RECEITAS COMPLEMENTARES",null,{"$f":"CONCATENATE(\" + \",+I377)","v":" + A377"},null,null,"A413",null,{"$f":"+K377/K$387","v":-1.173169089660781E-2},{"$f":"+L377/L$387","v":-1.173169089660781E-2},{"$f":"+M377/M$387","v":-1.173169089660781E-2},{"$f":"+N377/N$387","v":-1.173169089660781E-2},null,{"$f":"+K413/K$421","v":-3.9450731189342638E-3},{"$f":"+L413/L$421","v":-3.9450731189342638E-3},{"$f":"+M413/M$421","v":-1.6440409294219013E-2},{"$f":"+N413/N$421","v":-1.3761570302553035E-2},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A414",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(I395,\"+\",I397,\"+\",I403,\"+\",I407,\"+\",I413)","v":"A395+A397+A403+A407+A413"},null,null,"A415",null,{"$f":"+K395+K397+K403+K407+K413","v":2.9142823800897029},{"$f":"+L395+L397+L403+L407+L413","v":2.9142823800897029},{"$f":"+M395+M397+M403+M407+M413","v":0.69931696181787861},{"$f":"+N395+N397+N403+N407+N413","v":0.83544659700228607},null,{"$f":"+P395+P397+P403+P407+P413","v":0.9800000000000002},{"$f":"+Q395+Q397+Q403+Q407+Q413","v":0.9800000000000002},{"$f":"+R395+R397+R403+R407+R413","v":0.98000000000000043},{"$f":"+S395+S397+S403+S407+S413","v":0.98000000000000054},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A416",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,905,"IMPOSTOS",null,{"$f":"CONCATENATE(\" + \",+I419)","v":" + A419"},null,null,"A417",null,{"$f":"+K419","v":5.947515061407558E-2},{"$f":"+L419","v":5.947515061407558E-2},{"$f":"+M419","v":1.4271774730977118E-2},{"$f":"+N419","v":1.7049930551067068E-2},null,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000007E-2,2.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"% DE PIS COFINS e INSS",null,null,null,null,"A418",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Valor PIS COFINS e INSS",null,{"$f":"CONCATENATE(+I383,\" / \",I$387)","v":"A383 / A387"},null,null,"A419",null,{"$f":"+K383/K$387","v":5.947515061407558E-2},{"$f":"+L383/L$387","v":5.947515061407558E-2},{"$f":"+M383/M$387","v":1.4271774730977118E-2},{"$f":"+N383/N$387","v":1.7049930551067068E-2},null,{"$f":"+K419/K$421","v":2.0000000000000004E-2},{"$f":"+L419/L$421","v":2.0000000000000004E-2},{"$f":"+M419/M$421","v":2.0000000000000007E-2},{"$f":"+N419/N$421","v":2.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A420",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CUSTO TOTAL ",null,null,{"$f":"CONCATENATE(I415,\" + \",I417)","v":"A415 + A417"},null,null,"A421",null,{"$f":"+K415+K417","v":2.9737575307037782},{"$f":"+L415+L417","v":2.9737575307037782},{"$f":"+M415+M417","v":0.71358873654885568},{"$f":"+N415+N417","v":0.85249652755335315},null,{"$f":"+P415+P417","v":1.0000000000000002},{"$f":"+Q415+Q417","v":1.0000000000000002},{"$f":"+R415+R417","v":1.0000000000000004},{"$f":"+S415+S417","v":1.0000000000000004},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A422",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMPOSIÇÃO DA TARIFA",null,null,null,{"$f":"CONCATENATE(\" + \",I44)","v":" + A44"},null,null,"A423",null,{"$f":"+U44","v":2.9738000000000002},{"$f":"+V44","v":2.98},{"$f":"+W44","v":1},{"$f":"+X44","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A424",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"CAPITAL - REMUNERAÇÃO E DEPRECIAÇÃO",null,{"$f":"CONCATENATE(+I$423,\" / \",I$421,\" x \",I395)","v":"A423 / A421 x A395"},null,null,"A425",null,{"$f":"+K$423/K$421*K395","v":0.70935437109431465},{"$f":"+L$423/L$421*L395","v":0.71083328598461826},{"$f":"+M$423/M$421*M395","v":-1.8496170382761364E-2},{"$f":"+N$423/N$421*N395","v":-1.5482360839998863E-2},null,{"$f":"+K425/K$432","v":0.23853465972638191},0.23853465972638191,-1.849617038276136E-2,-1.5482360839998859E-2,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"GASTOS VARIÁVEIS - COMBUSTIVEL",null,{"$f":"CONCATENATE(+I$423,\" / \",I$421,\" x \",I397)","v":"A423 / A421 x A397"},null,null,"A426",null,{"$f":"+K$423/K$421*(K398)","v":0.61646901945891808},{"$f":"+L$423/L$421*(L398+L399)","v":0.6632610494903084},0.92752537150307102,0.93607571099736753,null,0.20730009397367608,0.22257082197661349,0.92752537150307079,0.93607571099736731,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"GASTOS VARIÁVEIS - OUTROS",null,{"$f":"CONCATENATE(+I$423,\" / \",I$421,\" x \",I398)","v":"A423 / A421 x A398"},null,null,"A427",null,{"$f":"+K$423/K$421*K397-K426","v":0.28787570861639977},{"$f":"+L$423/L$421*L397-L426","v":0.24296912391222281},8.1058746780665047E-2,6.7850843765259072E-2,null,9.6803991060730274E-2,8.1533263057792862E-2,8.1058746780665034E-2,6.7850843765259058E-2,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"CUSTO COM PESSOAL",null,{"$f":"CONCATENATE(+I$423,\" / \",I$421,\" x \",I403)","v":"A423 / A421 x A403"},null,null,"A428",null,{"$f":"+K$423/K$421*K403","v":1.1272812306499413},{"$f":"+L$423/L$421*L403","v":1.1296314706223771},{"$f":"+M$423/M$421*M403","v":1.5000559077724687E-3},{"$f":"+N$423/N$421*N403","v":1.2556332669789213E-3},null,0.37907096329609963,0.37907096329609957,1.5000559077724682E-3,1.2556332669789211E-3,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(+I$423,\" / \",I$421,\" x \",I407)","v":"A423 / A421 x A407"},null,null,"A429",null,{"$f":"+K$423/K$421*K407","v":0.18507552862151352},{"$f":"+L$423/L$421*L407","v":0.18546138788489822},{"$f":"+M$423/M$421*M407","v":4.8524054854720304E-3},{"$f":"+N$423/N$421*N407","v":4.0617431129465987E-3},null,6.2235365062046369E-2,6.2235365062046362E-2,4.8524054854720295E-3,4.0617431129465979E-3,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"RECEITAS COMPLEMENTARES",null,{"$f":"CONCATENATE(+I$423,\" / \",I$421,\" x \",I413)","v":"A423 / A421 x A413"},null,null,"A430",null,{"$f":"+K$423/K$421*K413","v":-1.1731858441086715E-2},{"$f":"+L$423/L$421*L413","v":-1.1756317894424108E-2},-1.6440409294219013E-2,-1.3761570302553035E-2,null,-3.9450731189342638E-3,-3.9450731189342629E-3,-1.644040929421901E-2,-1.3761570302553032E-2,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"IMPOSTOS",null,{"$f":"CONCATENATE(+I$423,\" / \",I$421,\" x \",I417)","v":"A423 / A421 x A417"},null,null,"A431",null,{"$f":"+K$423/K$421*K417","v":5.9476000000000022E-2},{"$f":"+L$423/L$421*L417","v":5.9600000000000021E-2},2.0000000000000004E-2,2.0000000000000007E-2,null,2.0000000000000004E-2,0.02,0.02,2.0000000000000004E-2,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(\"Soma de \",I425,\"..\",I431)","v":"Soma de A425..A431"},null,null,"A432",null,{"$f":"SUM(K425:K431)","v":2.9738000000000007},{"$f":"SUM(L425:L431)","v":2.9800000000000009},1.0000000000000002,1.0000000000000002,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A433",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMPOSIÇÃO TARIFA PARA REAJUSTE",null,null,null,null,null,null,"A434",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A435",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"COMBUSTIVEL",null,{"$f":"CONCATENATE(\" x \",I426)","v":" x A426"},null,null,"A436",null,{"$f":"+K426","v":0.61646901945891808},{"$f":"+L426","v":0.6632610494903084},0.92752537150307102,0.93607571099736753,null,{"$f":"+K436/K$432","v":0.20730009397367608},{"$f":"+L436/L$432","v":0.22257082197661349},{"$f":"+M436/M$432","v":0.92752537150307079},{"$f":"+N436/N$432","v":0.93607571099736731},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"SALARIO BASE MOTORISTA",null,{"$f":"CONCATENATE(\" x \",I428)","v":" x A428"},null,null,"A437",null,{"$f":"+K428","v":1.1272812306499413},{"$f":"+L428","v":1.1296314706223771},1.5000559077724687E-3,1.2556332669789213E-3,null,{"$f":"+K437/K$432","v":0.37907096329609963},{"$f":"+L437/L$432","v":0.37907096329609957},{"$f":"+M437/M$432","v":1.5000559077724682E-3},{"$f":"+N437/N$432","v":1.2556332669789211E-3},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"OUTROS",null,{"$f":"CONCATENATE(+I$432,\" - \",I$436,\" - \",I437)","v":"A432 - A436 - A437"},null,null,"A438",null,{"$f":"+K432-K436-K437","v":1.2300497498911414},{"$f":"+L432-L436-L437","v":1.1871074798873151},7.0974572589156737E-2,6.2668655735653778E-2,null,{"$f":"+K438/K$432","v":0.41362894273022432},{"$f":"+L438/L$432","v":0.39835821472728683},{"$f":"+M438/M$432","v":7.0974572589156723E-2},{"$f":"+N438/N$432","v":6.2668655735653764E-2},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,{"$f":"CONCATENATE(\"Soma de \",I436,\"..\",I438)","v":"Soma de A436..A438"},null,null,"A439",null,{"$f":"SUM(K436:K438)","v":2.9738000000000007},{"$f":"SUM(L436:L438)","v":2.9800000000000004},1.0000000000000002,1.0000000000000002,null,{"$f":"+K439/K$432","v":1},0.99999999999999989,1,1,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Consumo","index":5,"n_rows":389,"n_cols":30,"rows_kept":389,"cut":false,"hidden":false,"merged":[[347,1,347,2],[227,5,227,6],[223,5,223,6],[331,5,331,6],[316,5,316,6],[323,5,323,6],[328,5,328,6],[330,5,330,6],[217,22,220,25],[218,5,218,6],[220,5,220,6],[221,5,221,6],[333,1,333,2],[337,5,337,6],[337,22,337,25],[336,22,336,25],[262,5,262,6],[263,5,263,6],[264,5,264,6],[265,5,265,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[329,5,329,6],[16,22,16,25],[34,22,34,25],[7,6,7,10],[14,22,14,25],[61,22,61,25],[64,22,67,25],[70,22,70,25],[72,22,72,25],[57,22,59,25],[19,22,31,25],[39,22,42,25],[52,22,52,25],[46,22,49,25],[9,19,10,20],[64,5,64,6],[65,5,65,6],[66,5,66,6],[7,17,7,20],[67,5,67,6],[70,5,70,6],[72,5,72,6],[61,5,61,6],[91,22,103,25],[107,22,119,25],[123,22,135,25],[139,22,151,25],[176,5,176,6],[160,22,163,25],[166,22,166,25],[174,22,179,25],[369,5,369,6],[217,5,217,6],[354,5,354,6],[340,22,341,25],[344,22,345,25],[350,22,353,25],[357,22,360,25],[363,22,366,25],[336,17,336,20],[229,22,232,25],[233,5,233,6],[256,22,259,25],[316,22,319,25],[328,22,331,25],[244,22,247,25],[250,22,253,25],[322,22,325,25],[317,5,317,6],[318,5,318,6],[319,5,319,6],[322,5,322,6],[1,8,1,13],[12,1,12,2],[2,1,2,7],[167,1,167,2],[235,1,235,2],[196,1,196,2],[1,1,1,2],[54,1,54,2],[154,1,154,2],[3,1,3,6],[4,1,4,6],[6,1,6,5],[7,1,7,5],[52,5,52,6],[50,5,50,6],[14,5,14,6],[34,5,34,6],[9,5,9,8],[10,5,10,7],[298,22,301,25],[262,22,265,25],[136,5,136,6],[9,17,10,18],[205,22,205,25],[208,5,208,6],[208,22,208,25],[212,22,213,25],[203,5,203,6],[209,5,209,6],[43,5,43,6],[120,5,120,6],[152,5,152,6],[157,22,157,25],[36,22,36,25],[32,5,32,6],[16,5,16,6],[68,5,68,6],[88,5,88,6],[104,5,104,6],[182,22,185,25],[188,22,188,25],[191,22,194,25],[75,22,87,25],[377,5,377,6],[214,5,214,6],[219,5,219,6],[372,5,372,6],[9,1,10,1],[9,2,10,3],[223,22,226,25],[369,22,369,25],[372,22,374,25],[224,5,224,6],[225,5,225,6],[226,5,226,6],[169,22,171,25],[238,22,241,25],[292,22,295,25],[286,22,289,25],[268,22,271,25],[274,22,277,25],[280,22,283,25],[304,22,307,25],[199,22,202,25],[324,5,324,6],[325,5,325,6],[310,22,313,25]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","CONSUMO",null,null,null,null,null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null," "," "," "," "," ",null,{"$f":"+Apura!U28","v":2.9737575307037787},{"$f":"+Apura!V28","v":2.9737575307037787},{"$f":"+Apura!W28","v":0.71358873654885602},{"$f":"+Apura!X28","v":0.85249652755335359}," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,{"$f":"+Apura!AB63","v":0.10971928177689261},{"$f":"+Reajuste!Q47","v":3.1070552799999995}]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,{"$f":"+AD4/2.98","v":1.0426359999999999}]
[" ",null,null,null,null,null,null,null,null,null,null,"Z'",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Dados de Consumo Coeficientes e Valores de Referência",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Calculo!$D$9,\" - \",+Calculo!$E$17)","v":"Cenário - Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REFERÊNCIA EXTERNA",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U12","v":"Cenário 01"},{"$f":"+Apura!V12","v":"Cenário 02"},{"$f":"+Apura!W12","v":"Cenário 03"},{"$f":"+Apura!X12","v":"Cenário 04"},null,"Fluxo caixa",null,"ANTP",null,"GEIPOT",null,null,null,null,null,null," "]
[" ",null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B11"},null,{"$f":"+Calculo!L10","v":"2017-10-31"},{"$f":"+Calculo!L11","v":"2018-06-30"},{"$f":"+Calculo!L12","v":"2018-06-30"},{"$f":"+Calculo!L13","v":"2018-06-30"},null,{"$f":"VLOOKUP(I11,Base_b,calc_d,0)","v":"2018-06-30"},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",{"$f":"CONCATENATE(\"B\",ROW())","v":"B12"}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","QUILOMETRAGEM e FROTA",null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",101,"Percurso Mensal Programado em KM",null,null,{"$f":"CONCATENATE(\"+\",I17,\"+\",I35)","v":"+B17+B35"},null,null,"B15",null,{"$f":"+K17+K35","v":402640},{"$f":"+L17+L35","v":402640},{"$f":"+M17+M35","v":402640},{"$f":"+N17+N35","v":402640},null,{"$f":"VLOOKUP(I15,Base_b,calc_d,0)","v":402640},null,null,null,null,null,null,"Percurso Mensal Programado em KM = Percurso médio mensal dos Veiculos durante o mês",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Percurso Operacional",null,null,{"$f":"CONCATENATE(\"+\",I33,\"+\",12)","v":"+B33+12"},null,null,"B17",null,{"$f":"ROUND(+K33/12,0)","v":383467},{"$f":"ROUND(+L33/12,0)","v":383467},{"$f":"ROUND(+M33/12,0)","v":383467},{"$f":"ROUND(+N33/12,0)","v":383467},null,{"$f":"VLOOKUP(I17,Base_b,calc_d,0)","v":383467},null,null,null,null,null,null,"PMM Percurso Médio Mensal = Km/veeiculo mês",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",102,"Percurso operacional mensal (ultimos 12 meses)",null,null,null,null,null,"B19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 12\"","v":"Data Referência ( - ) 12"},null,null,{"$f":"DATE(YEAR(F32)-1,MONTH(F32),DAY(F32))","v":"2016-10-31"},"?",null,"B20",null,0,0,0,0,null,{"$f":"VLOOKUP(I20,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Percurso operacional mensal (ultimos 12 meses) para cada periodo de apuração baseado nas informações fornecidas pelas Concessionárias (ajustadas)",null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F20+32-DAY(F20+32)","v":"2016-11-30"},"?",null,"B21",null,372405,372405,372405,372405,null,372405,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,{"$f":"+F21+32-DAY(F21+32)","v":"2016-12-31"},"?",null,"B22",null,386009,386009,386009,386009,null,386009,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31","?",null,"B23",null,376223,376223,376223,376223,null,376223,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28","?",null,"B24",null,349697,349697,349697,349697,null,349697,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31","?",null,"B25",null,403808,403808,403808,403808,null,403808,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30","?",null,"B26",null,354842,354842,354842,354842,null,354842,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31","?",null,"B27",null,405134,405134,405134,405134,null,405134,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30","?",null,"B28",null,391247,391247,391247,391247,null,391247,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31","?",null,"B29",null,386960,386960,386960,386960,null,386960,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,"2017-08-31","?",null,"B30",null,404711,404711,404711,404711,null,404711,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,"2017-09-30","?",null,"B31",null,375785,375785,375785,375785,null,375785,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Calculo!L$10","v":"2017-10-31"},"?",null,"B32",null,394778,394778,394778,394778,null,394778,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I20,\"..\",I32)","v":"Soma de B20..B32"},null,null,"B33",null,{"$f":"SUM(K20:K32)","v":4601599},4601599,{"$f":"SUM(M20:M32)","v":4601599},4601599,null,4601599,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",102,"Percurso Osioso",null,null,{"$f":"CONCATENATE(\"+\",I17,\" x \",I37)","v":"+B17 x B37"},null,null,"B35",null,{"$f":"ROUND(+K17*K37,0)","v":19173},{"$f":"ROUND(+L17*L37,0)","v":19173},{"$f":"ROUND(+M17*M37,0)","v":19173},{"$f":"ROUND(+N17*N37,0)","v":19173},null,{"$f":"VLOOKUP(I35,Base_b,calc_d,0)","v":19173},null,null,null,null,null,null,"Percurso Ocioso = Percuro sem passageiro",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",103,"Percentual Percurso Ocioso",null,null,null,"?",null,"B37",null,0.05,0.05,0.05,0.05,null,{"$f":"VLOOKUP(I37,Base_b,calc_d,0)","v":0.05},null,null,null,null,null,null,"Percentual de Percuso Ocioso",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",104,"Frota Total",null,null,null,null,null,"B39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,"DR_FROTA",{"$f":"+DR_Frota!I98","v":"C98"},null,"B40",null,{"$f":"+DR_Frota!K98","v":1},{"$f":"+DR_Frota!L98","v":1},{"$f":"+DR_Frota!M98","v":1},{"$f":"+DR_Frota!N98","v":1},null,{"$f":"VLOOKUP(I40,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,"Frota Total",null,null,null," "]
[" ",null,"Leve",null,null,"DR_FROTA",{"$f":"+DR_Frota!I99","v":"C99"},null,"B41",null,{"$f":"+DR_Frota!K99","v":14},{"$f":"+DR_Frota!L99","v":14},{"$f":"+DR_Frota!M99","v":14},{"$f":"+DR_Frota!N99","v":14},null,{"$f":"VLOOKUP(I41,Base_b,calc_d,0)","v":14},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I100","v":"C100"},null,"B42",null,{"$f":"+DR_Frota!K100","v":72},{"$f":"+DR_Frota!L100","v":72},{"$f":"+DR_Frota!M100","v":72},{"$f":"+DR_Frota!N100","v":72},null,{"$f":"VLOOKUP(I42,Base_b,calc_d,0)","v":72},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I101","v":"C101"},null,"B43",null,{"$f":"+DR_Frota!K101","v":1},{"$f":"+DR_Frota!L101","v":1},{"$f":"+DR_Frota!M101","v":1},{"$f":"+DR_Frota!N101","v":1},null,{"$f":"VLOOKUP(I43,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I40,\"..\",I43)","v":"Soma de B40..B43"},null,null,"B44",null,{"$f":"SUM(K40:K43)","v":88},{"$f":"SUM(L40:L43)","v":88},{"$f":"SUM(M40:M43)","v":88},{"$f":"SUM(N40:N43)","v":88},null,{"$f":"VLOOKUP(I44,Base_b,calc_d,0)","v":88},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",105,"Frota Operante",null,null,null,null,null,"B46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,"DR_FROTA",{"$f":"+DR_Frota!I114","v":"C114"},null,"B47",null,{"$f":"+DR_Frota!K114","v":1},{"$f":"+DR_Frota!L114","v":1},{"$f":"+DR_Frota!M114","v":1},{"$f":"+DR_Frota!N114","v":1},null,{"$f":"VLOOKUP(I47,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,"Frota Operante = Frota Total (-) Frota não Operante",null,null,null," "]
[" ",null,"Leve",null,null,"DR_FROTA",{"$f":"+DR_Frota!I115","v":"C115"},null,"B48",null,{"$f":"+DR_Frota!K115","v":14},{"$f":"+DR_Frota!L115","v":14},{"$f":"+DR_Frota!M115","v":14},{"$f":"+DR_Frota!N115","v":14},null,{"$f":"VLOOKUP(I48,Base_b,calc_d,0)","v":14},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I116","v":"C116"},null,"B49",null,{"$f":"+DR_Frota!K116","v":64},{"$f":"+DR_Frota!L116","v":64},{"$f":"+DR_Frota!M116","v":64},{"$f":"+DR_Frota!N116","v":64},null,{"$f":"VLOOKUP(I49,Base_b,calc_d,0)","v":64},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I117","v":"C117"},null,"B50",null,{"$f":"+DR_Frota!K117","v":1},{"$f":"+DR_Frota!L117","v":1},{"$f":"+DR_Frota!M117","v":1},{"$f":"+DR_Frota!N117","v":1},null,{"$f":"VLOOKUP(I50,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I47,\"..\",I50)","v":"Soma de B47..B50"},null,null,"B51",null,{"$f":"SUM(K47:K50)","v":80},{"$f":"SUM(L47:L50)","v":80},{"$f":"SUM(M47:M50)","v":80},{"$f":"SUM(N47:N50)","v":80},null,{"$f":"VLOOKUP(I51,Base_b,calc_d,0)","v":80},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B52",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",106,"PMM - Percurso Médio Mensal por Veiculo",null,null,{"$f":"CONCATENATE(I15,\"/\",I51)","v":"B15/B51"},null,null,"B53",null,{"$f":"+K15/K51","v":5033},{"$f":"+L15/L51","v":5033},{"$f":"+M15/M51","v":5033},{"$f":"+N15/N51","v":5033},null,{"$f":"VLOOKUP(I53,Base_b,calc_d,0)","v":5033},null,6500,6500,null,null,null,"PMM - Percurso Médio Mensal por Veiculo = Percurso Mensal (KM) / Prota Operante",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B54",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","PASSAGEIROS",null,null,null,null,null,null,"B55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B56",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",201,"Valor da Tarifa atual",null,null,null,null,null,"B57",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Antecipado e vale transporte",null,null,null,"?",null,"B58",null,2.98,2.98,2.98,2.98,null,{"$f":"VLOOKUP(I58,Base_b,calc_d,0)","v":2.98},null,null,null,null,null,null,"Valor da Tarifa atual ",null,null,null," "]
[" ",null,"Embarcado",null,null,null,"?",null,"B59",null,3.25,3.25,3.25,3.25,null,{"$f":"VLOOKUP(I59,Base_b,calc_d,0)","v":3.25},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Estudante",null,null,null,"?",null,"B60",null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,{"$f":"VLOOKUP(I60,Base_b,calc_d,0)","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B61",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",202,"Cálculo Passageiros Equivalentes",null,null,{"$f":"CONCATENATE(\"((\",I65,\"x\",I58,\") + \",\"(\",I66,\"x\",I59,\") + \",\"(\",I67,\"x\",I60,\") + \",,I68,\"x\",I58,\")) / \",I58)","v":"((B65xB58) + (B66xB59) + (B67xB60) + B68xB58)) / B58"},null,null,"B62",null,{"$f":"ROUND((+K65*K58+K66*K59+K67*K60+K68*K58)/K58,0)","v":750105},{"$f":"ROUND((+L65*L58+L66*L59+L67*L60+L68*L58)/L58,0)","v":750105},{"$f":"ROUND((+M65*M58+M66*M59+M67*M60+M68*M58)/M58,0)","v":750105},{"$f":"ROUND((+N65*N58+N66*N59+N67*N60+N68*N58)/N58,0)","v":750105},null,{"$f":"VLOOKUP(I62,Base_b,calc_d,0)","v":750105},null,null,null,null,null,null,"Cálculo Passageiros Equivalentes = Valor da Tarifa x Passageiros",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B63",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",203,"Media Passageiros (Ultimos 12 meses)",null,null,null,null,null,"B64",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Antecipado",null,null,{"$f":"CONCATENATE(I89,\"/\",\"12\")","v":"B89/12"},null,null,"B65",null,{"$f":"ROUND(+K89/12,0)","v":83916},{"$f":"ROUND(+L89/12,0)","v":83916},{"$f":"ROUND(+M89/12,0)","v":83916},{"$f":"ROUND(+N89/12,0)","v":83916},null,{"$f":"VLOOKUP(I65,Base_b,calc_d,0)","v":83916},null,null,null,null,null,null,"Média de Passageiros Transportado por Tipo de Tarifa",null,null,null," "]
[" ",null,"Embarcado",null,null,{"$f":"CONCATENATE(I105,\"/\",\"12\")","v":"B105/12"},null,null,"B66",null,{"$f":"ROUND(+K105/12,0)","v":218655},{"$f":"ROUND(+L105/12,0)","v":218655},{"$f":"ROUND(+M105/12,0)","v":218655},{"$f":"ROUND(+N105/12,0)","v":218655},null,{"$f":"VLOOKUP(I66,Base_b,calc_d,0)","v":218655},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Estudante",null,null,{"$f":"CONCATENATE(I121,\"/\",\"12\")","v":"B121/12"},null,null,"B67",null,{"$f":"ROUND(+K121/12,0)","v":144977},{"$f":"ROUND(+L121/12,0)","v":144977},{"$f":"ROUND(+M121/12,0)","v":144977},{"$f":"ROUND(+N121/12,0)","v":144977},null,{"$f":"VLOOKUP(I67,Base_b,calc_d,0)","v":144977},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Vale  transporte",null,null,{"$f":"CONCATENATE(I137,\"/\",\"12\")","v":"B137/12"},null,null,"B68",null,{"$f":"ROUND(+K137/12,0)","v":374208},{"$f":"ROUND(+L137/12,0)","v":374208},{"$f":"ROUND(+M137/12,0)","v":374208},{"$f":"ROUND(+N137/12,0)","v":374208},null,{"$f":"VLOOKUP(I68,Base_b,calc_d,0)","v":374208},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I65,\"..\",I68)","v":"Soma de B65..B68"},null,null,"B69",null,{"$f":"SUM(K65:K68)","v":821756},{"$f":"SUM(L65:L68)","v":821756},{"$f":"SUM(M65:M68)","v":821756},{"$f":"SUM(N65:N68)","v":821756},null,{"$f":"VLOOKUP(I69,Base_b,calc_d,0)","v":821756},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",204,"Gratuidades",null,null,{"$f":"CONCATENATE(I153,\"/\",\"12\")","v":"B153/12"},null,null,"B71",null,{"$f":"ROUND(+K153/12,0)","v":149038},{"$f":"ROUND(+L153/12,0)","v":149038},{"$f":"ROUND(+M153/12,0)","v":149038},{"$f":"ROUND(+N153/12,0)","v":149038},null,{"$f":"VLOOKUP(I71,Base_b,calc_d,0)","v":149038},null,null,null,null,null,null,"Média de passageiros Gratuidades",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B72",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",205,"Total de Passageiros ",null,null,{"$f":"CONCATENATE(\"+\",I69,\"+\",I71)","v":"+B69+B71"},null,null,"B73",null,{"$f":"+K69+K71","v":970794},{"$f":"+L69+L71","v":970794},{"$f":"+M69+M71","v":970794},{"$f":"+N69+N71","v":970794},null,{"$f":"VLOOKUP(I73,Base_b,calc_d,0)","v":970794},null,null,null,null,null,null,"Média Total de Passageiros Transportados",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",206,"Passageiros Antecipado",null,null,null,null,null,"B75",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 12\"","v":"Data Referência ( - ) 12"},null,null,{"$f":"DATE(YEAR(F88)-1,MONTH(F88),DAY(F88))","v":"2016-10-31"},"?",null,"B76",null,0,0,0,0,null,{"$f":"VLOOKUP(I76,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Número de Passageiros transportados no últimos 12 meses",null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F76+32-DAY(F76+32)","v":"2016-11-30"},"?",null,"B77",null,84382,84382,84382,84382,null,84382,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,{"$f":"+F77+32-DAY(F77+32)","v":"2016-12-31"},"?",null,"B78",null,83717,83717,83717,83717,null,83717,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31","?",null,"B79",null,88764,88764,88764,88764,null,88764,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28","?",null,"B80",null,82813,82813,82813,82813,null,82813,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31","?",null,"B81",null,100376,100376,100376,100376,null,100376,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30","?",null,"B82",null,77250,77250,77250,77250,null,77250,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31","?",null,"B83",null,80290,80290,80290,80290,null,80290,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30","?",null,"B84",null,79240,79240,79240,79240,null,79240,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31","?",null,"B85",null,81142,81142,81142,81142,null,81142,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,"2017-08-31","?",null,"B86",null,86978,86978,86978,86978,null,86978,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,"2017-09-30","?",null,"B87",null,80256,80256,80256,80256,null,80256,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Calculo!L$10","v":"2017-10-31"},"?",null,"B88",null,81781,81781,81781,81781,null,81781,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I76,\"..\",I88)","v":"Soma de B76..B88"},null,null,"B89",null,{"$f":"SUM(K76:K88)","v":1006989},1006989,{"$f":"SUM(M76:M88)","v":1006989},1006989,null,1006989,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B90",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",207,"Passageiros Embarcado",null,null,null,null,null,"B91",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 12\"","v":"Data Referência ( - ) 12"},null,null,{"$f":"DATE(YEAR(F104)-1,MONTH(F104),DAY(F104))","v":"2016-10-31"},"?",null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B92"},null,null,null,null,null,null,{"$f":"VLOOKUP(I92,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Número de Passageiros transportados no últimos 12 meses",null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F92+32-DAY(F92+32)","v":"2016-11-30"},"?",null,"B93",null,208150,208150,208150,208150,null,208150,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,{"$f":"+F93+32-DAY(F93+32)","v":"2016-12-31"},"?",null,"B94",null,207693,207693,207693,207693,null,207693,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31","?",null,"B95",null,197420,197420,197420,197420,null,197420,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28","?",null,"B96",null,211480,211480,211480,211480,null,211480,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31","?",null,"B97",null,242423,242423,242423,242423,null,242423,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30","?",null,"B98",null,201482,201482,201482,201482,null,201482,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31","?",null,"B99",null,226015,226015,226015,226015,null,226015,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30","?",null,"B100",null,213414,213414,213414,213414,null,213414,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31","?",null,"B101",null,217062,217062,217062,217062,null,217062,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,"2017-08-31","?",null,"B102",null,237093,237093,237093,237093,null,237093,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,"2017-09-30","?",null,"B103",null,222777,222777,222777,222777,null,222777,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Calculo!L$10","v":"2017-10-31"},"?",null,"B104",null,238855,238855,238855,238855,null,238855,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I92,\"..\",I104)","v":"Soma de B92..B104"},null,null,"B105",null,{"$f":"SUM(K92:K104)","v":2623864},2623864,{"$f":"SUM(M92:M104)","v":2623864},2623864,null,2623864,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B106",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",208,"Passageiros Estudante",null,null,null,null,null,"B107",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 12\"","v":"Data Referência ( - ) 12"},null,null,{"$f":"DATE(YEAR(F120)-1,MONTH(F120),DAY(F120))","v":"2016-10-31"},"?",null,"B108",null,null,null,null,null,null,0,null,null,null,null,null,null,"Número de Passageiros transportados no últimos 12 meses",null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F108+32-DAY(F108+32)","v":"2016-11-30"},"?",null,"B109",null,144875,144875,144875,144875,null,144875,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,{"$f":"+F109+32-DAY(F109+32)","v":"2016-12-31"},"?",null,"B110",null,72894,72894,72894,72894,null,72894,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31","?",null,"B111",null,7045,7045,7045,7045,null,7045,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28","?",null,"B112",null,90342,90342,90342,90342,null,90342,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31","?",null,"B113",null,203220,203220,203220,203220,null,203220,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30","?",null,"B114",null,173109,173109,173109,173109,null,173109,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31","?",null,"B115",null,202061,202061,202061,202061,null,202061,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30","?",null,"B116",null,179668,179668,179668,179668,null,179668,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31","?",null,"B117",null,109301,109301,109301,109301,null,109301,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,"2017-08-31","?",null,"B118",null,185679,185679,185679,185679,null,185679,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,"2017-09-30","?",null,"B119",null,190483,190483,190483,190483,null,190483,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Calculo!L$10","v":"2017-10-31"},"?",null,"B120",null,181041,181041,181041,181041,null,181041,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I108,\"..\",I120)","v":"Soma de B108..B120"},null,null,"B121",null,{"$f":"SUM(K108:K120)","v":1739718},1739718,{"$f":"SUM(M108:M120)","v":1739718},1739718,null,1739718,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B122",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",209,"Passageiros Vale Transporte",null,null,null,null,null,"B123",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 12\"","v":"Data Referência ( - ) 12"},null,null,{"$f":"DATE(YEAR(F136)-1,MONTH(F136),DAY(F136))","v":"2016-10-31"},"?",null,"B124",null,null,null,null,null,null,{"$f":"VLOOKUP(I124,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Número de Passageiros transportados no últimos 12 meses",null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F124+32-DAY(F124+32)","v":"2016-11-30"},"?",null,"B125",null,383877,383877,383877,383877,null,383877,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,{"$f":"+F125+32-DAY(F125+32)","v":"2016-12-31"},"?",null,"B126",null,367570,367570,367570,367570,null,367570,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31","?",null,"B127",null,354673,354673,354673,354673,null,354673,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28","?",null,"B128",null,355333,355333,355333,355333,null,355333,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31","?",null,"B129",null,439785,439785,439785,439785,null,439785,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30","?",null,"B130",null,349972,349972,349972,349972,null,349972,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31","?",null,"B131",null,380338,380338,380338,380338,null,380338,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30","?",null,"B132",null,362118,362118,362118,362118,null,362118,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31","?",null,"B133",null,358409,358409,358409,358409,null,358409,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,"2017-08-31","?",null,"B134",null,390412,390412,390412,390412,null,390412,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,"2017-09-30","?",null,"B135",null,366574,366574,366574,366574,null,366574,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Calculo!L$10","v":"2017-10-31"},"?",null,"B136",null,381440,381440,381440,381440,null,381440,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I124,\"..\",I136)","v":"Soma de B124..B136"},null,null,"B137",null,{"$f":"SUM(K124:K136)","v":4490501},4490501,{"$f":"SUM(M124:M136)","v":4490501},4490501,null,4490501,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B138",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",210,"Passageiros Gratuidades",null,null,null,null,null,"B139",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 12\"","v":"Data Referência ( - ) 12"},null,null,{"$f":"DATE(YEAR(F152)-1,MONTH(F152),DAY(F152))","v":"2016-10-31"},"?",null,"B140",null,null,null,0,0,null,{"$f":"VLOOKUP(I140,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Número de Passageiros transportados no últimos 12 meses",null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F140+32-DAY(F140+32)","v":"2016-11-30"},"?",null,"B141",null,153140,153140,153140,153140,null,153140,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,{"$f":"+F141+32-DAY(F141+32)","v":"2016-12-31"},"?",null,"B142",null,143174,143174,143174,143174,null,143174,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31","?",null,"B143",null,139881,139881,139881,139881,null,139881,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28","?",null,"B144",null,136773,136773,136773,136773,null,136773,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31","?",null,"B145",null,172979,172979,172979,172979,null,172979,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30","?",null,"B146",null,139574,139574,139574,139574,null,139574,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31","?",null,"B147",null,153017,153017,153017,153017,null,153017,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30","?",null,"B148",null,144185,144185,144185,144185,null,144185,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31","?",null,"B149",null,147313,147313,147313,147313,null,147313,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,"2017-08-31","?",null,"B150",null,160712,160712,160712,160712,null,160712,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,"2017-09-30","?",null,"B151",null,146135,146135,146135,146135,null,146135,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Calculo!L$10","v":"2017-10-31"},"?",null,"B152",null,151574,151574,151574,151574,null,151574,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I140,\"..\",I152)","v":"Soma de B140..B152"},null,null,"B153",null,{"$f":"SUM(K140:K152)","v":1788457},1788457,{"$f":"SUM(M140:M152)","v":1788457},1788457,null,1788457,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B154",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMBUSTIVEL",null,null,null,null,null,null,"B155",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B156"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",301,"Combustivel",null,null,null,null,null,"B157",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Preço Médio Litro de Combustivel",null,null,null,"?",null,"B158",null,2.82,2.82,2.82,3.4,null,{"$f":"VLOOKUP(I158,Base_b,calc_d,0)","v":2.82},null,null,null,null,null,null,"Valor do Preço Médio do Combustivel",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B159",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",302,"Coeficiente Consumo Combustivel (Litros/Km)",null,null,null,null,null,"B160",null,{"$f":"(+K47*K161+K48*K162+K49*K163+K50*K164)/K51","v":0.40725},0.40725,{"$f":"(+M47*M161+M48*M162+M49*M163+M50*M164)/M51","v":0.40725},0.40725,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B161",null,0.25,0.25,0.25,0.25,null,{"$f":"VLOOKUP(I161,Base_b,calc_d,0)","v":0.25},null,0.24,0.28999999999999998,null,null,null,"Coeficiente de Consumo de Combustível (Litros por Km percorido) de cada tipo de Veiculo",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B162",null,0.35,0.35,0.35,0.35,null,{"$f":"VLOOKUP(I162,Base_b,calc_d,0)","v":0.35},null,0.34,0.38,0.35,0.39,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B163",null,0.42,0.42,0.42,0.42,null,{"$f":"VLOOKUP(I163,Base_b,calc_d,0)","v":0.42},null,0.45,0.65,0.45,0.5,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B164",null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,null,{"$f":"VLOOKUP(I164,Base_b,calc_d,0)","v":0.55000000000000004},null,0.65,0.85,0.53,0.65,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B165",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",303,"Coeficiente Consumo Lubrificante",null,null,null,null,null,"B166",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Litros de combustivel por km",null,null,null,"?",null,"B167",null,0.03,0.03,0.03,0.03,null,{"$f":"VLOOKUP(I167,Base_b,calc_d,0)","v":0.03},null,2.4E-2,2.9000000000000001E-2,0.04,0.06,null,"Coeficiente de Consumo de Lubrificante - Litros de Combustível por Km",null,null,null," "]
[" ","DESPESAS DE PESSOAL",null,null,null,null,null,null,"B168",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B169",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Pessoal por Veiculo apurada",null,null,"APURA",{"$f":"+Apura!I319","v":"A319"},null,"B170",null,{"$f":"+Apura!P319","v":9806.8362178049974},{"$f":"+Apura!Q319","v":9806.8362178049974},{"$f":"+Apura!R319","v":9.3123283499999978},{"$f":"+Apura!S319","v":9.3123283499999978},null,null,null,null,null,null,null,null,"Despesa Apurada Comparada com o Histórico de Despesa de Pessoal Efetiva",null,null,null," "]
[" ",null,"Estatistica Despesa de Pessoal por Veiculo",null,null,{"$f":"+Hist_salarial!S17","v":9443.4594119696976},"?",null,"B171",null,{"$f":"+F171","v":9443.4594119696976},{"$f":"+K171*(1+L174)","v":9443.4594119696976},{"$f":"+L171*(1+M174)","v":9443.4594119696976},{"$f":"+L171","v":9443.4594119696976},null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Percentual",null,null,null,null,null,"B172",null,{"$f":"+K170/K171-1","v":3.8479204493081731E-2},{"$f":"+L170/L171-1","v":3.8479204493081731E-2},{"$f":"+M170/M171-1","v":-0.99901388591365192},{"$f":"+N170/N171-1","v":-0.99901388591365192},null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B173",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",401,"Salário Médio Mensal",null,null,null,null,null,"B174",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Salário base Motorista",null,null,null,"?",null,"B175",null,{"$f":"1720.78","v":1720.78},1720.78,1,1,null,{"$f":"VLOOKUP(I175,Base_b,calc_d,0)","v":1720.78},null,null,null,null,null,null,"Salário médio mensal do Pessoal de Operação.",null,null,null," "]
[" ",null,"Adicionais",null,null,null,"?",null,"B176",null,300,300,1,1,null,300,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total salário do Motorista",null,null,{"$f":"CONCATENATE(I175,\" + \",I176)","v":"B175 + B176"},null,null,"B177",null,{"$f":"+K175+K176","v":2020.78},{"$f":"+L175+L176","v":2020.78},{"$f":"+M175+M176","v":2},2,null,2020.78,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Cobrador",null,null,null,"?",null,"B178",null,1078,{"$f":"+K178*(1+L$174)","v":1078},1,1,null,1078,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Fiscal/Despachante",null,null,null,"?",null,"B179",null,1653.2,1653.2,1,1,null,1653.2,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Bilheteiro/Agente Terminal",null,null,null,"?",null,"B180",null,1129.67,1129.67,1,1,null,1129.67,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B181",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",402,"Fator de Utilização Pessoal",null,null,null,null,null,"B182",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Motorista",null,null,null,"?",null,"B183",null,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,null,{"$f":"VLOOKUP(I183,Base_b,calc_d,0)","v":2.2000000000000002},null,2.9,2.9,2.2000000000000002,2.8,null,"Fatores de Utilização de Pessoal de Operação.",null,null,null," "]
[" ",null,"Cobrador",null,null,null,"?",null,"B184",null,0.01,0.01,0.01,0.01,null,{"$f":"VLOOKUP(I184,Base_b,calc_d,0)","v":0.01},null,2.9,2.9,2.2000000000000002,2.8,null,null,null,null,null," "]
[" ",null,"Fiscal/Despachante",null,null,null,"?",null,"B185",null,0.3,{"$f":"+K185","v":0.3},{"$f":"+L185","v":0.3},{"$f":"+M185","v":0.3},null,{"$f":"VLOOKUP(I185,Base_b,calc_d,0)","v":0.3},null,2.4500000000000002,2.4500000000000002,0.2,0.5,null,null,null,null,null," "]
[" ",null,"Bilheteiro/Agente Terminal",null,null,null,"?",null,"B186",null,0.1,0.1,0.1,0.1,null,{"$f":"VLOOKUP(I186,Base_b,calc_d,0)","v":0.1},null,1E-4,1E-4,1E-4,1E-4,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B187",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",403,"Encargos Sociais sobre Pessoal",null,null,null,null,null,"B188",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Percentual de Encargos sociais",null,null,null,"?",null,"B189",null,0.43409999999999999,0.43409999999999999,0.43409999999999999,0.43409999999999999,null,{"$f":"VLOOKUP(I189,Base_b,calc_d,0)","v":0.43409999999999999},null,0.4199,0.4199,0.62870000000000004,0.62870000000000004,null,"Percentual de Encargos sóciais",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B190",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",404,"Pessoal Indireto",null,null,null,null,null,"B191",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pessoal de Manutenção",null,null,null,"?",null,"B192",null,0.13,{"$f":"+K192","v":0.13},{"$f":"+L192","v":0.13},{"$f":"+M192","v":0.13},null,{"$f":"VLOOKUP(I192,Base_b,calc_d,0)","v":0.13},null,0.15,0.2,0.12,0.15,null,"Percentuais de Pessoal indireto Sobre o Custo de Pessoal de Operação",null,null,null," "]
[" ",null,"Pessoal Administração e vendas",null,null,null,"?",null,"B193",null,0.22,{"$f":"+K193","v":0.22},0.22,{"$f":"+M193","v":0.22},null,{"$f":"VLOOKUP(I193,Base_b,calc_d,0)","v":0.22},null,0.13,0.17,0.08,0.13,null,null,null,null,null," "]
[" ",null,"Benefícios sociais",null,null,null,"?",null,"B194",null,0.08,0.08,0.08,0.08,null,{"$f":"VLOOKUP(I194,Base_b,calc_d,0)","v":0.08},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Honorários diretoria",null,null,null,"?",null,"B195",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,{"$f":"VLOOKUP(I195,Base_b,calc_d,0)","v":2.5000000000000001E-2},null,0.02,0.03,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B196",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DESPESAS ADMINISTRATIVAS",null,null,null,null,null,null,"B197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B198"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",501,"Serviços de bilhetagem",null,null,null,null,null,"B199",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Serviço de Bilhetagem Eletronica",null,null,null,"?",null,"B200",null,8550,8550,100,100,null,{"$f":"VLOOKUP(I200,Base_b,calc_d,0)","v":8550},null,null,null,null,null,null,"Despesas de Serviços (não incluí as Despesas de Pessoal)",null,null,null," "]
[" ",null,"Alugueis e despesas administrativa",null,null,null,"?",null,"B201",null,15000,15000,100,100,null,{"$f":"VLOOKUP(I201,Base_b,calc_d,0)","v":15000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Serviço de Atendimento ao Passsageiro - SAC",null,null,null,"?",null,"B202",null,5000,5000,100,100,null,{"$f":"VLOOKUP(I202,Base_b,calc_d,0)","v":5000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Serviço de Manutenção de Abrigos e Terminais",null,null,null,"?",null,"B203",null,15000,15000,100,100,null,{"$f":"VLOOKUP(I203,Base_b,calc_d,0)","v":15000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I200,\"..\",I203)","v":"Soma de B200..B203"},null,null,"B204",null,{"$f":"SUM(K200:K203)","v":43550},{"$f":"SUM(L200:L203)","v":43550},{"$f":"SUM(M200:M203)","v":400},{"$f":"SUM(N200:N203)","v":400},null,{"$f":"SUM(P200:P203)","v":43550},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",502,"Percentual de Despesas gerais Administrativas",null,null,null,"?",null,"B206",null,3.0000000000000001E-3,{"$f":"+K206","v":3.0000000000000001E-3},{"$f":"+L206","v":3.0000000000000001E-3},{"$f":"+M206","v":3.0000000000000001E-3},null,{"$f":"VLOOKUP(I206,Base_b,calc_d,0)","v":3.0000000000000001E-3},null,null,null,1.6999999999999999E-3,3.3E-3,null,"Percentual de Despesas Gerais Administrativas",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B207",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",503,"Despesas Administrativas Gerais",null,null,null,null,null,"B208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesas Administrativas (%s/VLNC)",null,null,{"$f":"CONCATENATE(I$44,\" x \",I240,\" x \",I206)","v":"B44 x B240 x B206"},null,null,"B209",null,{"$f":"+K44*K240*K206","v":73480.756800000003},{"$f":"+L44*L240*L206","v":73480.756800000003},{"$f":"+M44*M240*M206","v":264},{"$f":"+N44*N240*N206","v":264},null,{"$f":"VLOOKUP(I209,Base_b,calc_d,0)","v":73480.756800000003},null,null,null,null,null,null,"Despesas Gerais Administrativas - Veículo de Apoio, treinamento, atualização tecnológica, assessoria técnica, manutenção e segurança, material de consumo e outras despesas administrativas( Percentual x Valor do Veiculo Novo Leve)",null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\" +  \",I209)","v":" +  B209"},null,null,"B210",null,{"$f":"SUM(K209:K209)","v":73480.756800000003},{"$f":"SUM(L209:L209)","v":73480.756800000003},{"$f":"SUM(M209:M209)","v":264},{"$f":"SUM(N209:N209)","v":264},null,73480.756800000003,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",504,"Despesas Bancárias",null,null,null,null,null,"B212",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Juros Pagos",null,null,null,"?",null,"B213",null,0,0,0,0,null,{"$f":"VLOOKUP(I213,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Despesas bancarias",null,null,null," "]
[" ",null,"Despesas Bancárias",null,null,null,"?",null,"B214",null,5000,5000,100,100,null,{"$f":"VLOOKUP(I214,Base_b,calc_d,0)","v":5000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I213,\"..\",I214)","v":"Soma de B213..B214"},null,null,"B215",null,{"$f":"SUM(K213:K214)","v":5000},{"$f":"SUM(L213:L214)","v":5000},{"$f":"SUM(M213:M214)","v":100},{"$f":"SUM(N213:N214)","v":100},null,{"$f":"VLOOKUP(I215,Base_b,calc_d,0)","v":5000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B216",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",506,"GRIS - Gerenciamento de Riscos",null,null,null,null,null,"B217",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Seguro de Responsabilidade Cívil",null,null,{"$f":"CONCATENATE(I224,\" x 12\")","v":"B224 x 12"},null,null,"B218",null,{"$f":"+K224*12","v":168960},{"$f":"+L224*12","v":168960},{"$f":"+M224*12","v":8799.9600000000009},8799.9600000000009,null,{"$f":"VLOOKUP(I218,Base_b,calc_d,0)","v":168960},null,null,null,null,null,null,"Gastos Anual com Regenciamento de Riscos",null,null,null," "]
[" ",null,"Seguro Obrigatorio",null,null,{"$f":"CONCATENATE(I225,\" x 12\")","v":"B225 x 12"},null,null,"B219",null,{"$f":"+K225*12","v":28160.04},28160.04,{"$f":"+M225*12","v":8799.9600000000009},8799.9600000000009,null,{"$f":"VLOOKUP(I219,Base_b,calc_d,0)","v":28160.04},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Emplacamento de Veiculo",null,null,"B226 x 12",null,null,"B220",null,{"$f":"+K226*12","v":4400.04},4400.04,{"$f":"+M226*12","v":4400.04},4400.04,null,{"$f":"VLOOKUP(I220,Base_b,calc_d,0)","v":4400.04},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPVA",null,null,"B227 x 12",null,null,"B221",null,{"$f":"+K227*12","v":0},0,{"$f":"+M227*12","v":0},0,null,{"$f":"VLOOKUP(I221,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I218,\"..\",I221)","v":"Soma de B218..B221"},null,null,"B222",null,{"$f":"SUM(K218:K221)","v":201520.08000000002},{"$f":"SUM(L218:L221)","v":201520.08000000002},{"$f":"SUM(M218:M221)","v":21999.960000000003},{"$f":"SUM(N218:N221)","v":21999.960000000003},null,{"$f":"VLOOKUP(I222,Base_b,calc_d,0)","v":201520.08000000002},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Seguro de Responsabilidade Cívil",null,null,{"$f":"CONCATENATE(I$44,\" x \",I230,\"/12\")","v":"B44 x B230/12"},null,null,"B224",null,{"$f":"ROUND(+K$44*K230/12,2)","v":14080},14080,733.33,733.33,null,{"$f":"VLOOKUP(I224,Base_b,calc_d,0)","v":14080},null,null,null,null,null,null,"Gastos Mensais com Regenciamento de Riscos",null,null,null," "]
[" ",null,"Seguro Obrigatorio",null,null,{"$f":"CONCATENATE(I$44,\" x \",I231,\"/12\")","v":"B44 x B231/12"},null,null,"B225",null,2346.67,2346.67,733.33,733.33,null,{"$f":"VLOOKUP(I225,Base_b,calc_d,0)","v":2346.67},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Emplacamento de Veiculo",null,null,{"$f":"CONCATENATE(I$44,\" x \",I232,\"/12\")","v":"B44 x B232/12"},null,null,"B226",null,366.67,366.67,366.67,366.67,null,{"$f":"VLOOKUP(I226,Base_b,calc_d,0)","v":366.67},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPVA",null,null,{"$f":"CONCATENATE(I$44,\" x \",I233,\"/12\")","v":"B44 x B233/12"},null,null,"B227",null,0,0,0,0,null,{"$f":"VLOOKUP(I227,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I224,\"..\",I227)","v":"Soma de B224..B227"},null,null,"B228",null,{"$f":"SUM(K224:K227)","v":16793.339999999997},{"$f":"SUM(L224:L227)","v":16793.339999999997},{"$f":"SUM(M224:M227)","v":1833.3300000000002},{"$f":"SUM(N224:N227)","v":1833.3300000000002},null,{"$f":"VLOOKUP(I228,Base_b,calc_d,0)","v":16793.339999999997},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B229",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Seguro de Responsabilidade Cívil",null,null,"Vlr Ano Veiculo","?",null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B230"},null,1920,1920,100,100,null,{"$f":"VLOOKUP(I230,Base_b,calc_d,0)","v":1920},null,null,null,null,null,null,"Gastos anual com Regenciamento de Riscos por veiculo",null,null,null," "]
[" ",null,"Seguro Obrigatorio",null,null,"Vlr Ano Veiculo","?",null,"B231",null,320,320,100,100,null,{"$f":"VLOOKUP(I231,Base_b,calc_d,0)","v":320},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Emplacamento de Veiculo",null,null,"Vlr Ano Veiculo","?",null,"B232",null,50,50,50,50,null,{"$f":"VLOOKUP(I232,Base_b,calc_d,0)","v":50},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPVA",null,null,"Vlr Ano Veiculo","?",null,"B233",null,0,0,0,0,null,{"$f":"VLOOKUP(I233,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I230,\"..\",I233)","v":"Soma de B230..B233"},null,null,"B234",null,{"$f":"SUM(K230:K233)","v":2290},{"$f":"SUM(L230:L233)","v":2290},{"$f":"SUM(M230:M233)","v":250},{"$f":"SUM(N230:N233)","v":250},null,{"$f":"VLOOKUP(I234,Base_b,calc_d,0)","v":2290},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","CUSTO DO VEICULO",null,null,null,null,null,null,"B236",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B237",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",601,"Valor Veiculo Novo com Rodagem",null,null,null,null,null,"B238",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B239",null,250000,250000,1000,1000,null,{"$f":"VLOOKUP(I239,Base_b,calc_d,0)","v":250000},null,null,null,null,null,null,"Valor do Veiculo Novo com Rodagem de cada Categoria",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B240",null,278336.2,278336.2,1000,1000,null,{"$f":"VLOOKUP(I240,Base_b,calc_d,0)","v":278336.2},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B241",null,303858.5,303858.5,1000,1000,null,{"$f":"VLOOKUP(I241,Base_b,calc_d,0)","v":303858.5},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B242",null,362649.99,362649.99,1000,1000,null,{"$f":"VLOOKUP(I242,Base_b,calc_d,0)","v":362649.99},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B243",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",602,"Valor Residual do Veiculo",null,null,null,null,null,"B244",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B245",null,0.15,{"$f":"+K245","v":0.15},{"$f":"+L245","v":0.15},{"$f":"+M245","v":0.15},null,{"$f":"VLOOKUP(I245,Base_b,calc_d,0)","v":0.15},null,null,null,null,null,null,"Valor residual do veiculo - utilizado para cálculo da depreciação",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B246",null,0.15,{"$f":"+K246","v":0.15},0.15,0.15,null,{"$f":"VLOOKUP(I246,Base_b,calc_d,0)","v":0.15},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B247",null,0.1,{"$f":"+K247","v":0.1},0.1,0.1,null,{"$f":"VLOOKUP(I247,Base_b,calc_d,0)","v":0.1},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B248",null,0.1,{"$f":"+K248","v":0.1},0.1,0.1,null,{"$f":"VLOOKUP(I248,Base_b,calc_d,0)","v":0.1},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B249",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",603,"Vida Util do Veiculo",null,null,null,null,null,"B250",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B251",null,8,{"$f":"+K251","v":8},{"$f":"+L251","v":8},{"$f":"+M251","v":8},null,{"$f":"VLOOKUP(I251,Base_b,calc_d,0)","v":8},null,null,null,null,null,null,"Vida útil do Veiculo - utilizado para cálculo da depreciação",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B252",null,8,{"$f":"+K252","v":8},8,8,null,{"$f":"VLOOKUP(I252,Base_b,calc_d,0)","v":8},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B253",null,10,{"$f":"+K253","v":10},10,10,null,{"$f":"VLOOKUP(I253,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B254",null,10,{"$f":"+K254","v":10},10,10,null,{"$f":"VLOOKUP(I254,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B255",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",604,"Valor Veiculo Sem Rodagem",null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B256"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I239,\" - \",I263)","v":"B239 - B263"},null,null,"B257",null,{"$f":"+K239-K263","v":246606.88},246606.88,{"$f":"+M239-M263","v":-2393.12},-2393.12,null,{"$f":"VLOOKUP(I257,Base_b,calc_d,0)","v":246606.88},null,null,null,null,null,null,"Valor por Categoria de Veiculo Novo sem Rodagem",null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I240,\" - \",I264)","v":"B240 - B264"},null,null,"B258",null,269653.78000000003,269653.78000000003,{"$f":"+M240-M264","v":-7682.42},-7682.42,null,{"$f":"VLOOKUP(I258,Base_b,calc_d,0)","v":269653.78000000003},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I241,\" - \",I265)","v":"B241 - B265"},null,null,"B259",null,294454.46000000002,294454.46000000002,{"$f":"+M241-M265","v":-8404.0399999999991},-8404.0399999999991,null,{"$f":"VLOOKUP(I259,Base_b,calc_d,0)","v":294454.46000000002},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I242,\" - \",I266)","v":"B242 - B266"},null,null,"B260",null,347477.79,347477.79,{"$f":"+M242-M266","v":-14172.2},-14172.2,null,{"$f":"VLOOKUP(I260,Base_b,calc_d,0)","v":347477.79},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B261",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",605,"Valor da Rodagem Veiculo Novo",null,null,null,null,null,"B262",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I287,\"x\",\"(\",I269,\"+\",I275,\"+\",I281,\")\")","v":"B287x(B269+B275+B281)"},null,null,"B263",null,{"$f":"+K287*(K269+K275+K281)","v":3393.12},3393.12,{"$f":"+M287*(M269+M275+M281)","v":3393.12},3393.12,null,{"$f":"VLOOKUP(I263,Base_b,calc_d,0)","v":3393.12},null,null,null,null,null,null,"Valor Rodagem por Categoria de Veiculo Novo ( Pneu, Protetor e Camara)",null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I288,\"x\",\"(\",I270,\"+\",I276,\"+\",I282,\")\")","v":"B288x(B270+B276+B282)"},null,null,"B264",null,8682.42,8682.42,{"$f":"+M288*(M270+M276+M282)","v":8682.42},8682.42,null,{"$f":"VLOOKUP(I264,Base_b,calc_d,0)","v":8682.42},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I289,\"x\",\"(\",I271,\"+\",I277,\"+\",I283,\")\")","v":"B289x(B271+B277+B283)"},null,null,"B265",null,9404.0399999999991,9404.0399999999991,{"$f":"+M289*(M271+M277+M283)","v":9404.0399999999991},9404.0399999999991,null,{"$f":"VLOOKUP(I265,Base_b,calc_d,0)","v":9404.0399999999991},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I290,\"x\",\"(\",I272,\"+\",I278,\"+\",I284,\")\")","v":"B290x(B272+B278+B284)"},null,null,"B266",null,15172.2,15172.2,{"$f":"+M290*(M272+M278+M284)","v":15172.2},15172.2,null,{"$f":"VLOOKUP(I266,Base_b,calc_d,0)","v":15172.2},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B267",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",606,"Valor dos Pneus",null,null,null,null,null,"B268",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B269",null,548.51,548.51,548.51,548.51,null,{"$f":"VLOOKUP(I269,Base_b,calc_d,0)","v":548.51},null,null,null,null,null,null,"Valor dos Pneus utilizados por cada Categoria de Veiculo",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B270",null,1424.03,1424.03,1424.03,1424.03,null,{"$f":"VLOOKUP(I270,Base_b,calc_d,0)","v":1424.03},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B271",null,1544.3,1544.3,1544.3,1544.3,null,{"$f":"VLOOKUP(I271,Base_b,calc_d,0)","v":1544.3},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B272",null,1494.18,1494.18,1494.18,1494.18,null,{"$f":"VLOOKUP(I272,Base_b,calc_d,0)","v":1494.18},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B273",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",607,"Valor do Protetor",null,null,null,null,null,"B274",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B275",null,17.010000000000002,17.010000000000002,17.010000000000002,17.010000000000002,null,{"$f":"VLOOKUP(I275,Base_b,calc_d,0)","v":17.010000000000002},null,null,null,null,null,null,"Valor do Protetor",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B276",null,23.04,23.04,23.04,23.04,null,{"$f":"VLOOKUP(I276,Base_b,calc_d,0)","v":23.04},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B277",null,23.04,23.04,23.04,23.04,null,{"$f":"VLOOKUP(I277,Base_b,calc_d,0)","v":23.04},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B278",null,23.04,23.04,23.04,23.04,null,{"$f":"VLOOKUP(I278,Base_b,calc_d,0)","v":23.04},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B279",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",608,"Valor da Camara",null,null,null,null,null,"B280",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B281",null,0,0,0,0,null,{"$f":"VLOOKUP(I281,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Valor da Camara",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B282",null,0,0,0,0,null,{"$f":"VLOOKUP(I282,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B283",null,0,0,0,0,null,{"$f":"VLOOKUP(I283,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B284",null,0,0,0,0,null,{"$f":"VLOOKUP(I284,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B285",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",609,"Quantidade de Pneus",null,null,null,null,null,"B286",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B287",null,6,6,6,6,null,{"$f":"VLOOKUP(I287,Base_b,calc_d,0)","v":6},null,null,null,null,null,null,"Quantidade de Pneus por Categoria de Veiculo",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B288",null,6,6,6,6,null,{"$f":"VLOOKUP(I288,Base_b,calc_d,0)","v":6},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B289",null,6,6,6,6,null,{"$f":"VLOOKUP(I289,Base_b,calc_d,0)","v":6},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B290",null,10,10,10,10,null,{"$f":"VLOOKUP(I290,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B291",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",610,"Vida Útil Rodagem (Pneus)",null,null,null,null,null,"B292",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B293",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I293,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,"Vida Util da Rodagem considerando as Recapagens",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B294",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I294,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B295",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I295,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B296",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I296,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B297",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",611,"Quantidade de Recapagem",null,null,null,null,null,"B298",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B299",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I299,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,"Quantidade de recapagens por pneu durante a vida útil",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B300",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I300,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B301",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I301,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B302",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I302,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B303",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",612,"Preço Recapagem",null,null,null,null,null,"B304",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B305",null,390,390,390,390,null,{"$f":"VLOOKUP(I305,Base_b,calc_d,0)","v":390},null,null,null,null,null,null,"Preço da Recapagem",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B306",null,420,420,420,420,null,{"$f":"VLOOKUP(I306,Base_b,calc_d,0)","v":420},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B307",null,450,450,450,450,null,{"$f":"VLOOKUP(I307,Base_b,calc_d,0)","v":450},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B308",null,450,450,450,450,null,{"$f":"VLOOKUP(I308,Base_b,calc_d,0)","v":450},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B309",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",613,"Coeficiente de Peças e Acessorios s/veiculo novo",null,null,null,null,null,"B310",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B311",null,5.7999999999999996E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.7999999999999996E-3,null,{"$f":"VLOOKUP(I311,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,"Coeficiente de peças e acessórios cálculado sobre o valor do Veiculo Novo com Rodagem",null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B312",null,{"$f":"+K311","v":5.7999999999999996E-3},5.7999999999999996E-3,{"$f":"+M311","v":5.7999999999999996E-3},5.7999999999999996E-3,null,{"$f":"VLOOKUP(I312,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B313",null,{"$f":"+K312","v":5.7999999999999996E-3},5.7999999999999996E-3,{"$f":"+M312","v":5.7999999999999996E-3},5.7999999999999996E-3,null,{"$f":"VLOOKUP(I313,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B314",null,{"$f":"+K313","v":5.7999999999999996E-3},5.7999999999999996E-3,{"$f":"+M313","v":5.7999999999999996E-3},5.7999999999999996E-3,null,{"$f":"VLOOKUP(I314,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B315",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",614,"Valor da Recapagem por Veiculo",null,null,null,null,null,"B316",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I305,\" + (\",I299,\" x \",I287, \")\")","v":"B305 + (B299 x B287)"},null,null,"B317",null,{"$f":"+K305*K299*K287","v":5850},5850,{"$f":"+M305*M299*M287","v":5850},5850,null,{"$f":"VLOOKUP(I317,Base_b,calc_d,0)","v":5850},null,null,null,null,null,null,"Valor das Recapagens durante a vida útil do Pneu",null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I306,\" + (\",I300,\" x \",I288, \")\")","v":"B306 + (B300 x B288)"},null,null,"B318",null,6300,6300,{"$f":"+M306*M300*M288","v":6300},6300,null,{"$f":"VLOOKUP(I318,Base_b,calc_d,0)","v":6300},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I307,\" + (\",I301,\" x \",I289, \")\")","v":"B307 + (B301 x B289)"},null,null,"B319",null,6750,6750,{"$f":"+M307*M301*M289","v":6750},6750,null,{"$f":"VLOOKUP(I319,Base_b,calc_d,0)","v":6750},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I308,\" + (\",I302,\" x \",I290, \")\")","v":"B308 + (B302 x B290)"},null,null,"B320",null,11250,11250,{"$f":"+M308*M302*M290","v":11250},11250,null,{"$f":"VLOOKUP(I320,Base_b,calc_d,0)","v":11250},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B321",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",615,"Valor Custo da Rodagem",null,null,null,null,null,"B322",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I263,\" + \",I317)","v":"B263 + B317"},null,null,"B323",null,{"$f":"+K263+K317","v":9243.119999999999},9243.119999999999,{"$f":"+M263+M317","v":9243.119999999999},9243.119999999999,null,{"$f":"VLOOKUP(I323,Base_b,calc_d,0)","v":9243.119999999999},null,null,null,null,null,null,"Valor do Custo da Rodagem (Pneus, Protetor, Camara e Recapagens)",null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I264,\" + \",I318)","v":"B264 + B318"},null,null,"B324",null,14982.42,14982.42,{"$f":"+M264+M318","v":14982.42},14982.42,null,{"$f":"VLOOKUP(I324,Base_b,calc_d,0)","v":14982.42},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I265,\" + \",I319)","v":"B265 + B319"},null,null,"B325",null,16154.039999999999,16154.039999999999,{"$f":"+M265+M319","v":16154.039999999999},16154.039999999999,null,{"$f":"VLOOKUP(I325,Base_b,calc_d,0)","v":16154.039999999999},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I266,\" + \",I320)","v":"B266 + B320"},null,null,"B326",null,26422.2,26422.2,{"$f":"+M266+M320","v":26422.2},26422.2,null,{"$f":"VLOOKUP(I326,Base_b,calc_d,0)","v":26422.2},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B327",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",616,"Custo Km de Rodagem",null,null,null,null,null,"B328",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I323,\" / \",I293)","v":"B323 / B293"},null,null,"B329",null,{"$f":"+K323/K293","v":6.1620799999999996E-2},6.1620799999999996E-2,{"$f":"+M323/M293","v":6.1620799999999996E-2},6.1620799999999996E-2,null,{"$f":"VLOOKUP(I329,Base_b,calc_d,0)","v":6.1620799999999996E-2},null,null,null,null,null,null,"Valor do Custo da Rodagem por KM (custo dividido pela Vida ùtil)",null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I324,\" / \",I294)","v":"B324 / B294"},null,null,"B330",null,9.9882799999999994E-2,9.9882799999999994E-2,{"$f":"+M324/M294","v":9.9882799999999994E-2},9.9882799999999994E-2,null,{"$f":"VLOOKUP(I330,Base_b,calc_d,0)","v":9.9882799999999994E-2},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I325,\" / \",I295)","v":"B325 / B295"},null,null,"B331",null,0.1076936,0.1076936,{"$f":"+M325/M295","v":0.1076936},0.1076936,null,{"$f":"VLOOKUP(I331,Base_b,calc_d,0)","v":0.1076936},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I326,\" / \",I296)","v":"B326 / B296"},null,null,"B332",null,0.176148,0.176148,{"$f":"+M326/M296","v":0.176148},0.176148,null,{"$f":"VLOOKUP(I332,Base_b,calc_d,0)","v":0.176148},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B333",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","EQUIPAMENTOS ",null,null,null,null,null,null,"B334",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B335",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",701,"Equipamentos por Veiculo",null,null,null,null,null,"B336",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,null,"?",null,"B337",null,{"$f":"616000/88","v":7000},7000,0,0,null,{"$f":"VLOOKUP(I337,Base_b,calc_d,0)","v":7000},null,"Orçamento externo",null,null,null,null,"Equipamentos  - Sistema de bilhetagem eletronica, monitoramento e validação ",null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(I$240,\" x \",\"0,0012 x \",I346)","v":"B240 x 0,0012 x B346"},null,null,"B338",null,{"$f":"ROUND(+K240*0.0012*K346,0)","v":3340},{"$f":"ROUND(+L240*0.0012*L346,0)","v":3340},{"$f":"ROUND(+M240*0.0012*M346,0)","v":12},12,null,{"$f":"VLOOKUP(I338,Base_b,calc_d,0)","v":3340},null,null,null,null,null,null,"Percentual s/veiculo leve novo completo x vida útil",null,null,null," "]
[" ",null,null,null,null,null,null,null,"B339",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",702,"Valor residual de equipamentos",null,null,null,null,null,"B340",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,null,null,null,"B341",null,0,{"$f":"+K341","v":0},0,{"$f":"+M341","v":0},null,{"$f":"VLOOKUP(I341,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Valor residual de equipamentos - para cálculo de depreciação",null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,null,null,null,"B342",null,0,0,0,0,null,{"$f":"VLOOKUP(I342,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B343",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",703,"Vida útil de equipamentos",null,null,null,null,null,"B344",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,null,null,null,"B345",null,5,{"$f":"+K345","v":5},{"$f":"+L345","v":5},{"$f":"+M345","v":5},null,{"$f":"VLOOKUP(I345,Base_b,calc_d,0)","v":5},null,null,null,null,null,null,"Vida útil de equipamentos - para cálculo de depreciação",null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,null,null,null,"B346",null,10,{"$f":"+K346","v":10},10,10,null,{"$f":"VLOOKUP(I346,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B347",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","INVESTIMENTOS",null,null,null,null,null,null,"B348",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B349",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",801,"Valor dos investimentos",null,null,null,null,null,"B350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,"?",null,"B351",null,5000000,5000000,0,0,null,{"$f":"VLOOKUP(I351,Base_b,calc_d,0)","v":5000000},null,null,null,null,null,null,"Valor do Custo da Rodagem por KM (custo dividido pela Vida ùtil)",null,null,null," "]
[" ",null,"Construções",null,null,null,"?",null,"B352",null,2600000,2600000,0,0,null,{"$f":"VLOOKUP(I352,Base_b,calc_d,0)","v":2600000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outorga",null,null,null,"?",null,"B353",null,5610618,5610618,0,0,null,{"$f":"VLOOKUP(I353,Base_b,calc_d,0)","v":5610618},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outros Investimentos",null,null,null,"?",null,"B354",null,100000,100000,0,0,null,{"$f":"VLOOKUP(I354,Base_b,calc_d,0)","v":100000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I351,\"..\",I354)","v":"Soma de B351..B354"},null,null,"B355",null,{"$f":"SUM(K351:K354)","v":13310618},13310618,{"$f":"SUM(M351:M354)","v":0},0,null,{"$f":"SUM(P351:P354)","v":13310618},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B356",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",802,"Valor residual dos investimentos",null,null,null,null,null,"B357",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,"?",null,"B358",null,1,{"$f":"+K358","v":1},1,{"$f":"+M358","v":1},null,{"$f":"VLOOKUP(I358,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,"Valor do Custo da Rodagem por KM (custo dividido pela Vida ùtil)",null,null,null," "]
[" ",null,"Construções",null,null,null,"?",null,"B359",null,0.5,0.5,0.5,0.5,null,{"$f":"VLOOKUP(I359,Base_b,calc_d,0)","v":0.5},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outorga",null,null,null,"?",null,"B360",null,0,0,0,0,null,{"$f":"VLOOKUP(I360,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outros Investimentos",null,null,null,"?",null,"B361",null,0.1,0.1,0.1,0.1,null,{"$f":"VLOOKUP(I361,Base_b,calc_d,0)","v":0.1},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B362",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",803,"Vida útil dos investimentos",null,null,null,null,null,"B363",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,"?",null,"B364",null,0,{"$f":"+K364","v":0},0,{"$f":"+M364","v":0},null,{"$f":"VLOOKUP(I364,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Vida útil dos investimentos - para cálculo de depreciação e amortização (outorga)",null,null,null," "]
[" ",null,"Construções",null,null,null,"?",null,"B365",null,20,20,20,20,null,{"$f":"VLOOKUP(I365,Base_b,calc_d,0)","v":20},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outorga",null,null,null,"?",null,"B366",null,20,20,20,20,null,{"$f":"VLOOKUP(I366,Base_b,calc_d,0)","v":20},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outros Investimentos",null,null,null,"?",null,"B367",null,10,10,10,10,null,{"$f":"VLOOKUP(I367,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B368",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",900,"(-) RECEITAS COMPLEMENTARES",null,null,null,null,null,"B369",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Receitas Complementares",null,null,{"$f":"CONCATENATE(I371,\" x \",I$44)","v":"B371 x B44"},null,null,"B370",null,{"$f":"+K371*K$44","v":-8800},{"$f":"+L371*L$44","v":-8800},-8800,-8800,null,{"$f":"VLOOKUP(I370,Base_b,calc_d,0)","v":-8800},null,null,null,null,null,null,"Valos das Receitas Complementares",null,null,null," "]
[" ",null,"Receitas Complementares por veiculo",null,null,null,"?",null,"B371",null,-100,-100,-100,-100,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B372",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1000,"IMPOSTOS SOBRE RECEITA",null,null,{"$f":"CONCATENATE(\"Soma de \",I374,\"..\",I376)","v":"Soma de B374..B376"},null,null,"B373",null,{"$f":"+K374+K375+K376","v":0.02},0.02,{"$f":"+M374+M375+M376","v":0.02},{"$f":"+N374+N375+N376","v":0.02},null,{"$f":"VLOOKUP(I373,Base_b,calc_d,0)","v":0.02},null,null,null,null,null,null,"Percentual de Impostos sobre a Receita",null,null,null," "]
[" ",null,"PIS",null,null,null,"?",null,"B374",null,0,0,0,0,null,{"$f":"VLOOKUP(I374,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"COFINS",null,null,null,"?",null,"B375",null,0,0,0,0,null,{"$f":"VLOOKUP(I375,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Contribuição Previdenciaria sobre receita bruta",null,null,null,"?",null,"B376",null,0.02,0.02,0.02,0.02,null,{"$f":"VLOOKUP(I376,Base_b,calc_d,0)","v":0.02},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B377",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1100,"IMPOSTOS SOBRE O RESULTADO",null,null,{"$f":"CONCATENATE(\"Soma de \",I379,\"..\",I381)","v":"Soma de B379..B381"},null,null,"B378",null,{"$f":"+K379+K380+K381","v":0.33999999999999997},0.33999999999999997,{"$f":"+M379+M380+M381","v":0.33999999999999997},{"$f":"+N379+N380+N381","v":0.33999999999999997},null,{"$f":"VLOOKUP(I378,Base_b,calc_d,0)","v":0.33999999999999997},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Constribuição social",null,null,null,"?",null,"B379",null,0.09,0.09,0.09,0.09,null,{"$f":"VLOOKUP(I379,Base_b,calc_d,0)","v":0.09},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Imposto de renda",null,null,null,"?",null,"B380",null,0.15,0.15,0.15,0.15,null,{"$f":"VLOOKUP(I380,Base_b,calc_d,0)","v":0.15},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Adicional de Imposto de Renda",null,null,null,"?",null,"B381",null,0.1,0.1,0.1,0.1,null,{"$f":"VLOOKUP(I381,Base_b,calc_d,0)","v":0.1},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Limite Adicional de Imposto de Renda",null,null,null,"?",null,"B382",null,240000,240000,240000,240000,null,{"$f":"VLOOKUP(I382,Base_b,calc_d,0)","v":240000},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B383",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1200,"REMUNERAÇÃO DE CAPITAL",null,null,null,null,null,"B384",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Remuneração Anual",null,null,null,"?",null,"B385",null,0.12,{"$f":"+Taxa_remuner","v":0.12},{"$f":"+Taxa_remuner","v":0.12},{"$f":"+Taxa_remuner","v":0.12},null,{"$f":"VLOOKUP(I385,Base_b,calc_d,0)","v":0.12},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Taxa de Desconto - TIR minima",null,null,null,"?",null,"B386",null,0.08,{"$f":"+Taxa_desconto","v":0.08},{"$f":"+Taxa_desconto","v":0.08},{"$f":"+Taxa_desconto","v":0.08},null,{"$f":"VLOOKUP(I386,Base_b,calc_d,0)","v":0.08},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"DR_Frota","index":6,"n_rows":588,"n_cols":26,"rows_kept":588,"cut":false,"hidden":false,"merged":[[551,5,551,6],[552,5,552,6],[555,5,555,6],[556,5,556,6],[557,5,557,6],[155,5,155,6],[156,5,156,6],[157,5,157,6],[158,5,158,6],[546,5,546,6],[547,5,547,6],[548,5,548,6],[549,5,549,6],[550,5,550,6],[541,5,541,6],[542,5,542,6],[543,5,543,6],[544,5,544,6],[545,5,545,6],[536,5,536,6],[537,5,537,6],[538,5,538,6],[539,5,539,6],[540,5,540,6],[563,5,563,6],[564,5,564,6],[565,5,565,6],[566,5,566,6],[567,5,567,6],[558,5,558,6],[559,5,559,6],[560,5,560,6],[561,5,561,6],[562,5,562,6],[585,5,585,6],[568,5,568,6],[569,5,569,6],[570,5,570,6],[571,5,571,6],[578,5,578,6],[574,5,574,6],[575,5,575,6],[576,5,576,6],[577,5,577,6],[581,5,581,6],[582,5,582,6],[583,5,583,6],[584,5,584,6],[529,5,529,6],[530,5,530,6],[531,5,531,6],[532,5,532,6],[533,5,533,6],[524,5,524,6],[525,5,525,6],[526,5,526,6],[527,5,527,6],[528,5,528,6],[519,5,519,6],[520,5,520,6],[521,5,521,6],[522,5,522,6],[523,5,523,6],[499,5,499,6],[498,5,498,6],[517,5,517,6],[518,5,518,6],[504,5,504,6],[503,5,503,6],[502,5,502,6],[501,5,501,6],[500,5,500,6],[509,5,509,6],[508,5,508,6],[507,5,507,6],[506,5,506,6],[505,5,505,6],[514,5,514,6],[513,5,513,6],[512,5,512,6],[511,5,511,6],[510,5,510,6],[415,5,415,6],[416,5,416,6],[417,5,417,6],[418,5,418,6],[419,5,419,6],[404,5,404,6],[405,5,405,6],[412,5,412,6],[408,5,408,6],[409,5,409,6],[410,5,410,6],[411,5,411,6],[399,5,399,6],[400,5,400,6],[401,5,401,6],[402,5,402,6],[403,5,403,6],[394,5,394,6],[395,5,395,6],[396,5,396,6],[397,5,397,6],[398,5,398,6],[389,5,389,6],[390,5,390,6],[391,5,391,6],[392,5,392,6],[393,5,393,6],[382,5,382,6],[383,5,383,6],[384,5,384,6],[385,5,385,6],[386,5,386,6],[377,5,377,6],[378,5,378,6],[379,5,379,6],[380,5,380,6],[381,5,381,6],[372,5,372,6],[373,5,373,6],[374,5,374,6],[375,5,375,6],[376,5,376,6],[366,5,366,6],[367,5,367,6],[370,5,370,6],[371,5,371,6],[361,5,361,6],[362,5,362,6],[363,5,363,6],[364,5,364,6],[365,5,365,6],[356,5,356,6],[357,5,357,6],[358,5,358,6],[359,5,359,6],[360,5,360,6],[351,5,351,6],[352,5,352,6],[353,5,353,6],[354,5,354,6],[355,5,355,6],[343,5,343,6],[344,5,344,6],[345,5,345,6],[346,5,346,6],[347,5,347,6],[307,5,307,6],[326,5,326,6],[327,5,327,6],[348,5,348,6],[332,5,332,6],[333,5,333,6],[334,5,334,6],[335,5,335,6],[336,5,336,6],[337,5,337,6],[338,5,338,6],[339,5,339,6],[340,5,340,6],[341,5,341,6],[342,5,342,6],[267,5,267,6],[286,5,286,6],[287,5,287,6],[306,5,306,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[237,5,237,6],[240,5,240,6],[241,5,241,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[227,5,227,6],[266,5,266,6],[221,5,221,6],[222,5,222,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[228,5,228,6],[229,5,229,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[216,5,216,6],[218,5,218,6],[217,5,217,6],[198,5,198,6],[199,5,199,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[206,5,206,6],[207,5,207,6],[189,5,189,6],[177,5,177,6],[178,5,178,6],[179,5,179,6],[183,5,183,6],[184,5,184,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[34,5,34,6],[53,5,53,6],[54,5,54,6],[73,5,73,6],[74,5,74,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[180,5,180,6],[164,5,164,6],[165,5,165,6],[166,5,166,6],[167,5,167,6],[168,5,168,6],[169,5,169,6],[170,5,170,6],[171,5,171,6],[172,5,172,6],[173,5,173,6],[174,5,174,6],[175,5,175,6],[176,5,176,6],[12,1,12,2],[97,5,97,6],[98,5,98,6],[99,5,99,6],[100,5,100,6],[128,5,128,6],[129,5,129,6],[152,5,152,6],[159,5,159,6],[121,5,121,6],[122,5,122,6],[123,5,123,6],[124,5,124,6],[127,5,127,6],[150,5,150,6],[146,5,146,6],[147,5,147,6],[148,5,148,6],[149,5,149,6],[33,5,33,6],[94,5,94,6],[93,5,93,6],[110,5,110,6],[117,5,117,6],[1,1,1,2],[10,5,10,6],[9,5,9,8],[1,8,1,13],[2,1,2,7],[9,1,10,1],[9,2,10,3],[3,1,3,6],[4,1,4,6],[6,1,6,4],[7,1,7,5],[7,6,7,10],[101,5,101,6],[103,5,103,6],[113,5,113,6],[114,5,114,6],[115,5,115,6],[116,5,116,6],[120,5,120,6],[130,5,130,6],[131,5,131,6]]}
[" "," "," "," "," "," "," "," "," "," ",{"$f":"+K102","v":88},{"$f":"+L102","v":88},88,88," "," "," "," "]
[" ","DR_FROTA",null,null,null,null,null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null," ",null,null,null,null,{"$f":"+Apura!U28","v":2.9737575307037787},{"$f":"+Apura!V28","v":2.9737575307037787},{"$f":"+Apura!W28","v":0.71358873654885602},{"$f":"+Apura!X28","v":0.85249652755335359}]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Cálculo Depreciação/Remuneração da Frota",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Calculo!$D$9,\" - \",+Calculo!$E$17)","v":"Cenário - Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U12","v":"Cenário 01"},{"$f":"+Apura!V12","v":"Cenário 02"},{"$f":"+Apura!W12","v":"Cenário 03"},{"$f":"+Apura!X12","v":"Cenário 04"},null,"CALC FC",null," "]
[" ",null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C11"},null,{"$f":"+Consumo!K11","v":"2017-10-31"},{"$f":"+Consumo!L11","v":"2018-06-30"},{"$f":"+Consumo!M11","v":"2018-06-30"},{"$f":"+Consumo!N11","v":"2018-06-30"},null,{"$f":"VLOOKUP(I11,Base_c,calc_d,0)","v":"2018-06-30"},null," "]
[" ",null,null,null,null,null,null,null,"C12",null,null,null,null,null,null,null,null," "]
[null,"FROTA DE VEICULOS",null,null,null,null,null,null,"C13"]
[null,null,null,null,null,null,null,null,"C14"]
[null,101,"Distribuição da Frota por Ano",null,null,null,null,null,"C15"]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C16"}]
[null,10101,"MICRO ONIBUS","Anos",null,null,null,null,"C17"]
[null,{"$f":"+B17","v":10101},"0 a 1 ano",0,null,null,"?",null,"C18",null,0,0,0,0,null,{"$f":"VLOOKUP(I18,Base_c,calc_d,0)","v":0}]
[null,{"$f":"+B18","v":10101},"1 a 2 anos",{"$f":"+D18+1","v":1},null,null,"?",null,"C19",null,0,0,0,0,null,0]
[null,10101,"2 a 3 anos",{"$f":"+D19+1","v":2},null,null,"?",null,"C20",null,0,0,0,0,null,0]
[null,10101,"3 a 4 anos",3,null,null,"?",null,"C21",null,0,0,0,0,null,0]
[null,10101,"4 a 5 anos",4,null,null,"?",null,"C22",null,0,0,0,0,null,0]
[null,10101,"5 a 6 anos",5,null,null,"?",null,"C23",null,0,0,0,0,null,0]
[null,10101,"6 a 7 anos",6,null,null,"?",null,"C24",null,1,1,1,1,null,1]
[null,10101,"7 a 8 anos",7,null,null,"?",null,"C25",null,0,0,0,0,null,0]
[null,10101,"8 a 9 anos",8,null,null,"?",null,"C26",null,0,0,0,0,null,0]
[null,10101,"9 a 10 anos",9,null,null,"?",null,"C27",null,0,0,0,0,null,0]
[null,10101,"10 a 11 anos",10,null,null,"?",null,"C28",null,0,0,0,0,null,0]
[null,10101,"11 a 12 anos",11,null,null,"?",null,"C29",null,0,0,0,0,null,0]
[null,10101,"12 a 13 anos",12,null,null,"?",null,"C30",null,0,0,0,0,null,0]
[null,10101,"13 a 14 anos",13,null,null,"?",null,"C31",null,0,0,0,0,null,0]
[null,10101,"14 a 15 anos",14,null,null,"?",null,"C32",null,0,0,0,0,null,0]
[null,10101,"+ de 15 anos",15,null,null,"?",null,"C33",null,0,0,0,0,null,0]
[null,10101,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I18,\"..\",I33)","v":"Soma de C18..C33"},null,null,"C34",null,{"$f":"SUM(K18:K33)","v":1},1,{"$f":"SUM(M18:M33)","v":1},{"$f":"SUM(N18:N33)","v":1},null,1]
[null,10101,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I18,\"..\",I33,\" x anos \")","v":"Soma Produtos de C18..C33 x anos "},null,null,"C35",null,{"$f":"SUMPRODUCT($D18:$D33,K18:K33)","v":6},{"$f":"SUMPRODUCT($D18:$D33,L18:L33)","v":6},{"$f":"SUMPRODUCT($D18:$D33,M18:M33)","v":6},{"$f":"SUMPRODUCT($D18:$D33,N18:N33)","v":6},null,6]
[null,null,null,null,null,null,null,null,"C36"]
[null,10102,"ONIBUS LEVE","Anos",null,null,null,null,"C37"]
[null,{"$f":"+B37","v":10102},"0 a 1 ano",0,null,null,"?",null,"C38",null,0,0,0,0,null,{"$f":"VLOOKUP(I38,Base_c,calc_d,0)","v":0}]
[null,{"$f":"+B38","v":10102},"1 a 2 anos",{"$f":"+D38+1","v":1},null,null,"?",null,"C39",null,0,0,0,0,null,0]
[null,10102,"2 a 3 anos",{"$f":"+D39+1","v":2},null,null,"?",null,"C40",null,2,2,2,2,null,2]
[null,10102,"3 a 4 anos",3,null,null,"?",null,"C41",null,3,3,3,3,null,3]
[null,10102,"4 a 5 anos",4,null,null,"?",null,"C42",null,3,3,3,3,null,3]
[null,10102,"5 a 6 anos",5,null,null,"?",null,"C43",null,3,3,3,3,null,3]
[null,10102,"6 a 7 anos",6,null,null,"?",null,"C44",null,3,3,3,3,null,3]
[null,10102,"7 a 8 anos",7,null,null,"?",null,"C45",null,0,0,0,0,null,0]
[null,10102,"8 a 9 anos",8,null,null,"?",null,"C46",null,0,0,0,0,null,0]
[null,10102,"9 a 10 anos",9,null,null,"?",null,"C47",null,0,0,0,0,null,0]
[null,10102,"10 a 11 anos",10,null,null,"?",null,"C48",null,0,0,0,0,null,0]
[null,10102,"11 a 12 anos",11,null,null,"?",null,"C49",null,0,0,0,0,null,0]
[null,10102,"12 a 13 anos",12,null,null,"?",null,"C50",null,0,0,0,0,null,0]
[null,10102,"13 a 14 anos",13,null,null,"?",null,"C51",null,0,0,0,0,null,0]
[null,10102,"14 a 15 anos",14,null,null,"?",null,"C52",null,0,0,0,0,null,0]
[null,10102,"+ de 15 anos",15,null,null,"?",null,"C53",null,0,0,0,0,null,0]
[null,10102,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I38,\"..\",I53)","v":"Soma de C38..C53"},null,null,"C54",null,{"$f":"SUM(K38:K53)","v":14},14,{"$f":"SUM(M38:M53)","v":14},{"$f":"SUM(N38:N53)","v":14},null,14]
[null,10102,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I38,\"..\",I53,\" x anos \")","v":"Soma Produtos de C38..C53 x anos "},null,null,"C55",null,{"$f":"SUMPRODUCT($D38:$D53,K38:K53)","v":58},{"$f":"SUMPRODUCT($D38:$D53,L38:L53)","v":58},{"$f":"SUMPRODUCT($D38:$D53,M38:M53)","v":58},{"$f":"SUMPRODUCT($D38:$D53,N38:N53)","v":58},null,58]
[null,null,null,null,null,null,null,null,"C56"]
[null,10103,"ONIBUS PESADO","Anos",null,null,null,null,"C57"]
[null,{"$f":"+B57","v":10103},"0 a 1 ano",0,null,null,"?",null,"C58",null,0,0,0,0,null,{"$f":"VLOOKUP(I58,Base_c,calc_d,0)","v":0}]
[null,{"$f":"+B58","v":10103},"1 a 2 anos",{"$f":"+D58+1","v":1},null,null,"?",null,"C59",null,0,0,0,0,null,0]
[null,10103,"2 a 3 anos",{"$f":"+D59+1","v":2},null,null,"?",null,"C60",null,12,12,12,12,null,12]
[null,10103,"3 a 4 anos",3,null,null,"?",null,"C61",null,12,12,12,12,null,12]
[null,10103,"4 a 5 anos",4,null,null,"?",null,"C62",null,12,12,12,12,null,12]
[null,10103,"5 a 6 anos",5,null,null,"?",null,"C63",null,12,12,12,12,null,12]
[null,10103,"6 a 7 anos",6,null,null,"?",null,"C64",null,12,12,12,12,null,12]
[null,10103,"7 a 8 anos",7,null,null,"?",null,"C65",null,12,12,12,12,null,12]
[null,10103,"8 a 9 anos",8,null,null,"?",null,"C66",null,0,0,0,0,null,0]
[null,10103,"9 a 10 anos",9,null,null,"?",null,"C67",null,0,0,0,0,null,0]
[null,10103,"10 a 11 anos",10,null,null,"?",null,"C68",null,0,0,0,0,null,0]
[null,10103,"11 a 12 anos",11,null,null,"?",null,"C69",null,0,0,0,0,null,0]
[null,10103,"12 a 13 anos",12,null,null,"?",null,"C70",null,0,0,0,0,null,0]
[null,10103,"13 a 14 anos",13,null,null,"?",null,"C71",null,0,0,0,0,null,0]
[null,10103,"14 a 15 anos",14,null,null,"?",null,"C72",null,0,0,0,0,null,0]
[null,10103,"+ de 15 anos",15,null,null,"?",null,"C73",null,0,0,0,0,null,0]
[null,10103,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I58,\"..\",I73)","v":"Soma de C58..C73"},null,null,"C74",null,{"$f":"SUM(K58:K73)","v":72},72,{"$f":"SUM(M58:M73)","v":72},{"$f":"SUM(N58:N73)","v":72},null,72]
[null,10103,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I58,\"..\",I73,\" x anos \")","v":"Soma Produtos de C58..C73 x anos "},null,null,"C75",null,{"$f":"SUMPRODUCT($D58:$D73,K58:K73)","v":324},{"$f":"SUMPRODUCT($D58:$D73,L58:L73)","v":324},{"$f":"SUMPRODUCT($D58:$D73,M58:M73)","v":324},{"$f":"SUMPRODUCT($D58:$D73,N58:N73)","v":324},null,324]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C76"}]
[null,10104,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C77"]
[null,{"$f":"+B77","v":10104},"0 a 1 ano",0,null,null,"?",null,"C78",null,0,0,0,0,null,{"$f":"VLOOKUP(I78,Base_c,calc_d,0)","v":0}]
[null,{"$f":"+B78","v":10104},"1 a 2 anos",{"$f":"+D78+1","v":1},null,null,"?",null,"C79",null,0,0,0,0,null,0]
[null,10104,"2 a 3 anos",{"$f":"+D79+1","v":2},null,null,"?",null,"C80",null,0,0,0,0,null,0]
[null,10104,"3 a 4 anos",3,null,null,"?",null,"C81",null,0,0,0,0,null,0]
[null,10104,"4 a 5 anos",4,null,null,"?",null,"C82",null,1,1,1,1,null,1]
[null,10104,"5 a 6 anos",5,null,null,"?",null,"C83",null,0,0,0,0,null,0]
[null,10104,"6 a 7 anos",6,null,null,"?",null,"C84",null,0,0,0,0,null,0]
[null,10104,"7 a 8 anos",7,null,null,"?",null,"C85",null,0,0,0,0,null,0]
[null,10104,"8 a 9 anos",8,null,null,"?",null,"C86",null,0,0,0,0,null,0]
[null,10104,"9 a 10 anos",9,null,null,"?",null,"C87",null,0,0,0,0,null,0]
[null,10104,"10 a 11 anos",10,null,null,"?",null,"C88",null,0,0,0,0,null,0]
[null,10104,"11 a 12 anos",11,null,null,"?",null,"C89",null,0,0,0,0,null,0]
[null,10104,"12 a 13 anos",12,null,null,"?",null,"C90",null,0,0,0,0,null,0]
[null,10104,"13 a 14 anos",13,null,null,"?",null,"C91",null,0,0,0,0,null,0]
[null,10104,"14 a 15 anos",14,null,null,"?",null,"C92",null,0,0,0,0,null,0]
[null,10104,"+ de 15 anos",15,null,null,"?",null,"C93",null,0,0,0,0,null,0]
[null,10104,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I78,\"..\",I93)","v":"Soma de C78..C93"},null,null,"C94",null,{"$f":"SUM(K78:K93)","v":1},1,{"$f":"SUM(M78:M93)","v":1},{"$f":"SUM(N78:N93)","v":1},null,1]
[null,10104,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I78,\"..\",I93,\" x anos \")","v":"Soma Produtos de C78..C93 x anos "},null,null,"C95",null,{"$f":"SUMPRODUCT($D78:$D93,K78:K93)","v":4},{"$f":"SUMPRODUCT($D78:$D93,L78:L93)","v":4},{"$f":"SUMPRODUCT($D78:$D93,M78:M93)","v":4},{"$f":"SUMPRODUCT($D78:$D93,N78:N93)","v":4},null,4]
[null,null,null,null,null,null,null,null,"C96"]
[null,102,"Frota Total",null,null,null,null,null,"C97"]
[null,null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I34)","v":"+C34"},null,null,"C98",null,{"$f":"+K34","v":1},{"$f":"SUM(L18:L33)","v":1},{"$f":"SUM(M18:M33)","v":1},{"$f":"SUM(N18:N33)","v":1},null,{"$f":"VLOOKUP(I98,Base_c,calc_d,0)","v":1}]
[null,null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I54)","v":"+C54"},null,null,"C99",null,{"$f":"+K54","v":14},{"$f":"SUM(L38:L53)","v":14},{"$f":"SUM(M38:M53)","v":14},{"$f":"SUM(N38:N53)","v":14},null,{"$f":"VLOOKUP(I99,Base_c,calc_d,0)","v":14}]
[null,null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I74)","v":"+C74"},null,null,"C100",null,{"$f":"+K74","v":72},{"$f":"SUM(L58:L73)","v":72},{"$f":"SUM(M58:M73)","v":72},{"$f":"SUM(N58:N73)","v":72},null,{"$f":"VLOOKUP(I100,Base_c,calc_d,0)","v":72}]
[null,null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I94)","v":"+C94"},null,null,"C101",null,{"$f":"+K94","v":1},{"$f":"+L94","v":1},{"$f":"+M94","v":1},{"$f":"+N94","v":1},null,{"$f":"VLOOKUP(I101,Base_c,calc_d,0)","v":1}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I98,\"..\",I101)","v":"Soma de C98..C101"},null,null,"C102",null,{"$f":"SUM(K98:K101)","v":88},{"$f":"SUM(L98:L101)","v":88},{"$f":"SUM(M98:M101)","v":88},{"$f":"SUM(N98:N101)","v":88},null,{"$f":"VLOOKUP(I102,Base_c,calc_d,0)","v":88}]
[null,null,null,null,null,null,null,null,"C103"]
[null,103,"Percentual Frota Não operante",null,null,{"$f":"CONCATENATE(\"+\",I111,\" / \",I102)","v":"+C111 / C102"},null,null,"C104",null,{"$f":"K111/K102","v":9.0909090909090912E-2},{"$f":"L111/L102","v":9.0909090909090912E-2},{"$f":"M111/M102","v":9.0909090909090912E-2},{"$f":"N111/N102","v":9.0909090909090912E-2},null,{"$f":"VLOOKUP(I104,Base_c,calc_d,0)","v":9.0909090909090912E-2}]
[null,null,null,null,null,null,null,null,"C105"]
[null,104,"Frota Não Operante",null,null,null,null,null,"C106"]
[null,null,"Mircro Onibus",null,null,null,"?",null,"C107",null,0,0,0,0,null,{"$f":"VLOOKUP(I107,Base_c,calc_d,0)","v":0}]
[null,null,"Leve",null,null,null,"?",null,"C108",null,0,0,0,0,null,{"$f":"VLOOKUP(I108,Base_c,calc_d,0)","v":0}]
[null,null,"Pesado",null,null,null,"?",null,"C109",null,8,8,8,8,null,{"$f":"VLOOKUP(I109,Base_c,calc_d,0)","v":8}]
[null,null,"Articulado",null,null,null,"?",null,"C110",null,0,0,0,0,null,{"$f":"VLOOKUP(I110,Base_c,calc_d,0)","v":0}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I107,\"..\",I110)","v":"Soma de C107..C110"},null,null,"C111",null,{"$f":"SUM(K107:K110)","v":8},{"$f":"SUM(L107:L110)","v":8},{"$f":"SUM(M107:M110)","v":8},{"$f":"SUM(N107:N110)","v":8},null,{"$f":"VLOOKUP(I111,Base_c,calc_d,0)","v":8}]
[null,null,null,null,null,null,null,null,"C112"]
[null,105,"Frota Operante",null,null,null,null,null,"C113"]
[null,null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I98,\" - \",I107)","v":"+C98 - C107"},null,null,"C114",null,{"$f":"+K98-K107","v":1},1,1,1,null,{"$f":"VLOOKUP(I114,Base_c,calc_d,0)","v":1}]
[null,null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I99,\" - \",I108)","v":"+C99 - C108"},null,null,"C115",null,14,14,14,14,null,{"$f":"VLOOKUP(I115,Base_c,calc_d,0)","v":14}]
[null,null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I100,\" - \",I109)","v":"+C100 - C109"},null,null,"C116",null,64,64,64,64,null,{"$f":"VLOOKUP(I116,Base_c,calc_d,0)","v":64}]
[null,null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I101,\" - \",I110)","v":"+C101 - C110"},null,null,"C117",null,1,1,1,1,null,{"$f":"VLOOKUP(I117,Base_c,calc_d,0)","v":1}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I114,\"..\",I117)","v":"Soma de C114..C117"},null,null,"C118",null,{"$f":"SUM(K114:K117)","v":80},{"$f":"SUM(L114:L117)","v":80},{"$f":"SUM(M114:M117)","v":80},{"$f":"SUM(N114:N117)","v":80},null,{"$f":"VLOOKUP(I118,Base_c,calc_d,0)","v":80}]
[null,null,null,null,null,null,null,null,"C119"]
[null,106,"Idade Total dos Veiculos (anos)",null,null,null,null,null,"C120"]
[null,null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I35)","v":"+C35"},null,null,"C121",null,{"$f":"+K35","v":6},{"$f":"+L35","v":6},{"$f":"+M35","v":6},{"$f":"+N35","v":6},null,{"$f":"VLOOKUP(I121,Base_c,calc_d,0)","v":6}]
[null,null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I55)","v":"+C55"},null,null,"C122",null,{"$f":"+K55","v":58},{"$f":"+L55","v":58},{"$f":"+M55","v":58},{"$f":"+N55","v":58},null,{"$f":"VLOOKUP(I122,Base_c,calc_d,0)","v":58}]
[null,null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I75)","v":"+C75"},null,null,"C123",null,{"$f":"+K75","v":324},{"$f":"+L75","v":324},{"$f":"+M75","v":324},{"$f":"+N75","v":324},null,{"$f":"VLOOKUP(I123,Base_c,calc_d,0)","v":324}]
[null,null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I95)","v":"+C95"},null,null,"C124",null,{"$f":"+K95","v":4},{"$f":"+L95","v":4},{"$f":"+M95","v":4},{"$f":"+N95","v":4},null,{"$f":"VLOOKUP(I124,Base_c,calc_d,0)","v":4}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I121,\"..\",I124)","v":"Soma de C121..C124"},null,null,"C125",null,{"$f":"SUM(K121:K124)","v":392},{"$f":"SUM(L121:L124)","v":392},{"$f":"SUM(M121:M124)","v":392},{"$f":"SUM(N121:N124)","v":392},null,{"$f":"VLOOKUP(I125,Base_c,calc_d,0)","v":392}]
[null,null,null,null,null,null,null,null,"C126"]
[null,107,"Idade Média dos Veiculos (anos)",null,null,null,null,null,"C127"]
[null,null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I121,\" / \",I98)","v":"+C121 / C98"},null,null,"C128",null,{"$f":"IF(K121=0,0,+K121/K98)","v":6},6,6,6,null,{"$f":"VLOOKUP(I128,Base_c,calc_d,0)","v":6}]
[null,null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I122,\" / \",I99)","v":"+C122 / C99"},null,null,"C129",null,4.1428571428571432,4.1428571428571432,4.1428571428571432,4.1428571428571432,null,{"$f":"VLOOKUP(I129,Base_c,calc_d,0)","v":4.1428571428571432}]
[null,null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I123,\" / \",I100)","v":"+C123 / C100"},null,null,"C130",null,4.5,4.5,4.5,4.5,null,{"$f":"VLOOKUP(I130,Base_c,calc_d,0)","v":4.5}]
[null,null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I124,\" / \",I101)","v":"+C124 / C101"},null,null,"C131",null,4,4,4,4,null,{"$f":"VLOOKUP(I131,Base_c,calc_d,0)","v":4}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"+\",I125,\" / \",I102)","v":"+C125 / C102"},null,null,"C132",null,{"$f":"+K125/K102","v":4.4545454545454541},{"$f":"+L125/L102","v":4.4545454545454541},{"$f":"+M125/M102","v":4.4545454545454541},{"$f":"+N125/N102","v":4.4545454545454541},null,{"$f":"VLOOKUP(I132,Base_c,calc_d,0)","v":4.4545454545454541}]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C133"}]
[null,108,"Preço do Veiculo Com Rodagem",null,null,null,null,null,"C134"]
[null,null,"Mircro Onibus",null,null,"CONSUMO",{"$f":"+Consumo!I239","v":"B239"},null,"C135",null,{"$f":"+Consumo!K239","v":250000},{"$f":"+Consumo!L239","v":250000},{"$f":"+Consumo!M239","v":1000},{"$f":"+Consumo!N239","v":1000},null,{"$f":"VLOOKUP(I135,Base_c,calc_d,0)","v":250000}]
[null,null,"Leve",null,null,"CONSUMO",{"$f":"+Consumo!I240","v":"B240"},null,"C136",null,{"$f":"+Consumo!K240","v":278336.2},{"$f":"+Consumo!L240","v":278336.2},{"$f":"+Consumo!M240","v":1000},{"$f":"+Consumo!N240","v":1000},null,{"$f":"VLOOKUP(I136,Base_c,calc_d,0)","v":278336.2}]
[null,null,"Pesado",null,null,"CONSUMO",{"$f":"+Consumo!I241","v":"B241"},null,"C137",null,{"$f":"+Consumo!K241","v":303858.5},{"$f":"+Consumo!L241","v":303858.5},{"$f":"+Consumo!M241","v":1000},{"$f":"+Consumo!N241","v":1000},null,{"$f":"VLOOKUP(I137,Base_c,calc_d,0)","v":303858.5}]
[null,null,"Articulado",null,null,"CONSUMO",{"$f":"+Consumo!I242","v":"B242"},null,"C138",null,{"$f":"+Consumo!K242","v":362649.99},{"$f":"+Consumo!L242","v":362649.99},{"$f":"+Consumo!M242","v":1000},{"$f":"+Consumo!N242","v":1000},null,{"$f":"VLOOKUP(I138,Base_c,calc_d,0)","v":362649.99}]
[null,null,null,null,null,null,null,null,"C139"]
[null,109,"Valor do Veiculo sem Rodagem",null,null,null,null,null,"C140"]
[null,null,"Mircro Onibus",null,null,"CONSUMO",{"$f":"+Consumo!I257","v":"B257"},null,"C141",null,{"$f":"+Consumo!K257","v":246606.88},{"$f":"+Consumo!L257","v":246606.88},{"$f":"+Consumo!M257","v":-2393.12},{"$f":"+Consumo!N257","v":-2393.12},null,{"$f":"VLOOKUP(I141,Base_c,calc_d,0)","v":246606.88}]
[null,null,"Leve",null,null,"CONSUMO",{"$f":"+Consumo!I258","v":"B258"},null,"C142",null,{"$f":"+Consumo!K258","v":269653.78000000003},{"$f":"+Consumo!L258","v":269653.78000000003},{"$f":"+Consumo!M258","v":-7682.42},{"$f":"+Consumo!N258","v":-7682.42},null,{"$f":"VLOOKUP(I142,Base_c,calc_d,0)","v":269653.78000000003}]
[null,null,"Pesado",null,null,"CONSUMO",{"$f":"+Consumo!I259","v":"B259"},null,"C143",null,{"$f":"+Consumo!K259","v":294454.46000000002},{"$f":"+Consumo!L259","v":294454.46000000002},{"$f":"+Consumo!M259","v":-8404.0399999999991},{"$f":"+Consumo!N259","v":-8404.0399999999991},null,{"$f":"VLOOKUP(I143,Base_c,calc_d,0)","v":294454.46000000002}]
[null,null,"Articulado",null,null,"CONSUMO",{"$f":"+Consumo!I260","v":"B260"},null,"C144",null,{"$f":"+Consumo!K260","v":347477.79},{"$f":"+Consumo!L260","v":347477.79},{"$f":"+Consumo!M260","v":-14172.2},{"$f":"+Consumo!N260","v":-14172.2},null,{"$f":"VLOOKUP(I144,Base_c,calc_d,0)","v":347477.79}]
[null,null,null,null,null,null,null,null,"C145"]
[" ",110,"Valor Total da Frota Com Rodagem",null,null,null,null,null,"C146",null,null,null,null,null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I98,\" x \",I135)","v":"+C98 x C135"},null,null,"C147",null,{"$f":"+K135*K98","v":250000},250000,1000,1000,null,{"$f":"VLOOKUP(I147,Base_c,calc_d,0)","v":250000},null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I99,\" x \",I136)","v":"+C99 x C136"},null,null,"C148",null,3896706.8000000003,3896706.8000000003,14000,14000,null,{"$f":"VLOOKUP(I148,Base_c,calc_d,0)","v":3896706.8000000003},null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I100,\" x \",I137)","v":"+C100 x C137"},null,null,"C149",null,21877812,21877812,72000,72000,null,{"$f":"VLOOKUP(I149,Base_c,calc_d,0)","v":21877812},null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I101,\" x \",I138)","v":"+C101 x C138"},null,null,"C150",null,362649.99,362649.99,1000,1000,null,{"$f":"VLOOKUP(I150,Base_c,calc_d,0)","v":362649.99},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I147,\"..\",I150)","v":"Soma de C147..C150"},null,null,"C151",null,{"$f":"SUM(K147:K150)","v":26387168.789999999},{"$f":"SUM(L147:L150)","v":26387168.789999999},{"$f":"SUM(M147:M150)","v":88000},{"$f":"SUM(N147:N150)","v":88000},null,{"$f":"VLOOKUP(I151,Base_c,calc_d,0)","v":26387168.789999999},null," "]
[" ",null,null,null,null,null,null,null,"C152",null,null,null,null,null,null,null,null," "]
[" ",111,"Valor Médio do Veiculo Completo",null,null,{"$f":"CONCATENATE(\"+\",I151,\" / \",I102)","v":"+C151 / C102"},null,null,"C153",null,{"$f":"+K151/K102","v":299854.19079545455},{"$f":"+L151/L102","v":299854.19079545455},{"$f":"+M151/M102","v":1000},{"$f":"+N151/N102","v":1000},null,{"$f":"VLOOKUP(I153,Base_c,calc_d,0)","v":299854.19079545455},null," "]
[" ",null,null,null,null,null,null,null,"C154",null,null,null,null,null,null,null,null," "]
[" ",112,"Valor Total da Frota sem Rodagem",null,null,null,null,null,"C155",null,null,null,null,null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I241)","v":"+C241"},null,null,"C156",null,{"$f":"+K241","v":246606.88},246606.88,-2393.12,-2393.12,null,{"$f":"VLOOKUP(I156,Base_c,calc_d,0)","v":246606.88},null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I242)","v":"+C242"},null,null,"C157",null,3775152.92,3775152.92,-107553.88,-107553.88,null,{"$f":"VLOOKUP(I157,Base_c,calc_d,0)","v":3775152.92},null," "]
[" ",null,"Pesado",null,null,"+C243",null,null,"C158",null,21200721.120000001,21200721.120000001,-605090.87999999989,-605090.87999999989,null,{"$f":"VLOOKUP(I158,Base_c,calc_d,0)","v":21200721.120000001},null," "]
[" ",null,"Articulado",null,null,"+C244",null,null,"C159",null,347477.79,347477.79,-14172.2,-14172.2,null,{"$f":"VLOOKUP(I159,Base_c,calc_d,0)","v":347477.79},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I156,\"..\",I159)","v":"Soma de C156..C159"},null,null,"C160",null,{"$f":"SUM(K156:K159)","v":25569958.710000001},{"$f":"SUM(L156:L159)","v":25569958.710000001},{"$f":"SUM(M156:M159)","v":-729210.07999999984},{"$f":"SUM(N156:N159)","v":-729210.07999999984},null,{"$f":"VLOOKUP(I160,Base_c,calc_d,0)","v":25569958.710000001},null," "]
[" ",null,null,null,null,null,null,null,"C161",null,null,null,null,null,null,null,null," "]
[" ",200,"Valor da Frota sem Rodagem por ano",null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C162"},null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C163",null,null,null,null,null,null,null,null," "]
[" ",201,"MICRO ONIBUS","Anos",null,null,null,null,"C164",null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B164","v":201},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I18,\" x \",I$141)","v":"C18 x C141"},null,null,"C165",null,{"$f":"+K18*K$141","v":0},0,0,0,null,{"$f":"VLOOKUP(I165,Base_c,calc_d,0)","v":0},null," "]
[" ",{"$f":"+B165","v":201},"1 a 2 anos",{"$f":"+D165+1","v":1},null,"C19 x C141",null,null,"C166",null,0,0,0,0,null,0,null," "]
[" ",201,"2 a 3 anos",{"$f":"+D166+1","v":2},null,"C20 x C141",null,null,"C167",null,0,0,0,0,null,0,null," "]
[" ",201,"3 a 4 anos",3,null,"C21 x C141",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C168"},null,0,0,0,0,null,0,null," "]
[" ",201,"4 a 5 anos",4,null,"C22 x C141",null,null,"C169",null,0,0,0,0,null,0,null," "]
[" ",201,"5 a 6 anos",5,null,"C23 x C141",null,null,"C170",null,0,0,0,0,null,0,null," "]
[" ",201,"6 a 7 anos",6,null,"C24 x C141",null,null,"C171",null,246606.88,246606.88,-2393.12,-2393.12,null,246606.88,null," "]
[" ",201,"7 a 8 anos",7,null,"C25 x C141",null,null,"C172",null,0,0,0,0,null,0,null," "]
[" ",201,"8 a 9 anos",8,null,"C26 x C141",null,null,"C173",null,0,0,0,0,null,0,null," "]
[" ",201,"9 a 10 anos",9,null,"C27 x C141",null,null,"C174",null,0,0,0,0,null,0,null," "]
[" ",201,"10 a 11 anos",10,null,"C28 x C141",null,null,"C175",null,0,0,0,0,null,0,null," "]
[" ",201,"11 a 12 anos",11,null,"C29 x C141",null,null,"C176",null,0,0,0,0,null,0,null," "]
[" ",201,"12 a 13 anos",12,null,"C30 x C141",null,null,"C177",null,0,0,0,0,null,0,null," "]
[" ",201,"13 a 14 anos",13,null,"C31 x C141",null,null,"C178",null,0,0,0,0,null,0,null," "]
[" ",201,"14 a 15 anos",14,null,"C32 x C141",null,null,"C179",null,0,0,0,0,null,0,null," "]
[" ",201,"+ de 15 anos",15,null,"C33 x C141",null,null,"C180",null,0,0,0,0,null,0,null," "]
[" ",201,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I165,\"..\",I180)","v":"Soma de C165..C180"},null,null,"C181",null,{"$f":"SUM(K165:K180)","v":246606.88},{"$f":"SUM(L165:L180)","v":246606.88},{"$f":"SUM(M165:M180)","v":-2393.12},{"$f":"SUM(N165:N180)","v":-2393.12},null,246606.88,null," "]
[" ",null,null,null,null,null,null,null,"C182",null,null,null,null,null,null,null,null," "]
[" ",202,"ONIBUS LEVE","Anos",null,null,null,null,"C183",null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B183","v":202},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I38,\" x \",I$142)","v":"C38 x C142"},null,null,"C184",null,{"$f":"+K38*K$142","v":0},0,0,0,null,{"$f":"VLOOKUP(I184,Base_c,calc_d,0)","v":0},null," "]
[" ",{"$f":"+B184","v":202},"1 a 2 anos",{"$f":"+D184+1","v":1},null,"C39 x C142",null,null,"C185",null,0,0,0,0,null,0,null," "]
[" ",202,"2 a 3 anos",{"$f":"+D185+1","v":2},null,"C40 x C142",null,null,"C186",null,539307.56000000006,539307.56000000006,-15364.84,-15364.84,null,539307.56000000006,null," "]
[" ",202,"3 a 4 anos",3,null,"C41 x C142",null,null,"C187",null,808961.34000000008,808961.34000000008,-23047.260000000002,-23047.260000000002,null,808961.34000000008,null," "]
[" ",202,"4 a 5 anos",4,null,"C42 x C142",null,null,"C188",null,808961.34000000008,808961.34000000008,-23047.260000000002,-23047.260000000002,null,808961.34000000008,null," "]
[" ",202,"5 a 6 anos",5,null,"C43 x C142",null,null,"C189",null,808961.34000000008,808961.34000000008,-23047.260000000002,-23047.260000000002,null,808961.34000000008,null," "]
[" ",202,"6 a 7 anos",6,null,"C44 x C142",null,null,"C190",null,808961.34000000008,808961.34000000008,-23047.260000000002,-23047.260000000002,null,808961.34000000008,null," "]
[" ",202,"7 a 8 anos",7,null,"C45 x C142",null,null,"C191",null,0,0,0,0,null,0,null," "]
[" ",202,"8 a 9 anos",8,null,"C46 x C142",null,null,"C192",null,0,0,0,0,null,0,null," "]
[" ",202,"9 a 10 anos",9,null,"C47 x C142",null,null,"C193",null,0,0,0,0,null,0,null," "]
[" ",202,"10 a 11 anos",10,null,"C48 x C142",null,null,"C194",null,0,0,0,0,null,0,null," "]
[" ",202,"11 a 12 anos",11,null,"C49 x C142",null,null,"C195",null,0,0,0,0,null,0,null," "]
[" ",202,"12 a 13 anos",12,null,"C50 x C142",null,null,"C196",null,0,0,0,0,null,0,null," "]
[" ",202,"13 a 14 anos",13,null,"C51 x C142",null,null,"C197",null,0,0,0,0,null,0,null," "]
[" ",202,"14 a 15 anos",14,null,"C52 x C142",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C198"},null,0,0,0,0,null,0,null," "]
[" ",202,"+ de 15 anos",15,null,"C53 x C142",null,null,"C199",null,0,0,0,0,null,0,null," "]
[" ",202,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I184,\"..\",I199)","v":"Soma de C184..C199"},null,null,"C200",null,{"$f":"SUM(K184:K199)","v":3775152.92},{"$f":"SUM(L184:L199)","v":3775152.92},{"$f":"SUM(M184:M199)","v":-107553.88},{"$f":"SUM(N184:N199)","v":-107553.88},null,3775152.92,null," "]
[" ",null,null,null,null,null,null,null,"C201",null,null,null,null,null,null,null,null," "]
[" ",203,"ONIBUS PESADO","Anos",null,null,null,null,"C202",null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B202","v":203},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I58,\" x \",I$143)","v":"C58 x C143"},null,null,"C203",null,{"$f":"+K58*K$143","v":0},0,0,0,null,{"$f":"VLOOKUP(I203,Base_c,calc_d,0)","v":0},null," "]
[" ",{"$f":"+B203","v":203},"1 a 2 anos",{"$f":"+D203+1","v":1},null,"C59 x C143",null,null,"C204",null,0,0,0,0,null,0,null," "]
[" ",203,"2 a 3 anos",{"$f":"+D204+1","v":2},null,"C60 x C143",null,null,"C205",null,3533453.5200000005,3533453.5200000005,-100848.47999999998,-100848.47999999998,null,3533453.5200000005,null," "]
[" ",203,"3 a 4 anos",3,null,"C61 x C143",null,null,"C206",null,3533453.5200000005,3533453.5200000005,-100848.47999999998,-100848.47999999998,null,3533453.5200000005,null," "]
[" ",203,"4 a 5 anos",4,null,"C62 x C143",null,null,"C207",null,3533453.5200000005,3533453.5200000005,-100848.47999999998,-100848.47999999998,null,3533453.5200000005,null," "]
[" ",203,"5 a 6 anos",5,null,"C63 x C143",null,null,"C208",null,3533453.5200000005,3533453.5200000005,-100848.47999999998,-100848.47999999998,null,3533453.5200000005,null," "]
[" ",203,"6 a 7 anos",6,null,"C64 x C143",null,null,"C209",null,3533453.5200000005,3533453.5200000005,-100848.47999999998,-100848.47999999998,null,3533453.5200000005,null," "]
[" ",203,"7 a 8 anos",7,null,"C65 x C143",null,null,"C210",null,3533453.5200000005,3533453.5200000005,-100848.47999999998,-100848.47999999998,null,3533453.5200000005,null," "]
[" ",203,"8 a 9 anos",8,null,"C66 x C143",null,null,"C211",null,0,0,0,0,null,0,null," "]
[" ",203,"9 a 10 anos",9,null,"C67 x C143",null,null,"C212",null,0,0,0,0,null,0,null," "]
[" ",203,"10 a 11 anos",10,null,"C68 x C143",null,null,"C213",null,0,0,0,0,null,0,null," "]
[" ",203,"11 a 12 anos",11,null,"C69 x C143",null,null,"C214",null,0,0,0,0,null,0,null," "]
[" ",203,"12 a 13 anos",12,null,"C70 x C143",null,null,"C215",null,0,0,0,0,null,0,null," "]
[" ",203,"13 a 14 anos",13,null,"C71 x C143",null,null,"C216",null,0,0,0,0,null,0,null," "]
[" ",203,"14 a 15 anos",14,null,"C72 x C143",null,null,"C217",null,0,0,0,0,null,0,null," "]
[" ",203,"+ de 15 anos",15,null,"C73 x C143",null,null,"C218",null,0,0,0,0,null,0,null," "]
[" ",203,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I203,\"..\",I218)","v":"Soma de C203..C218"},null,null,"C219",null,{"$f":"SUM(K203:K218)","v":21200721.120000001},{"$f":"SUM(L203:L218)","v":21200721.120000001},{"$f":"SUM(M203:M218)","v":-605090.87999999989},{"$f":"SUM(N203:N218)","v":-605090.87999999989},null,21200721.120000001,null," "]
[" ",null,null,null,null,null,null,null,"C220",null,null,null,null,null,null,null,null," "]
[" ",204,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C221",null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B221","v":204},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I78,\" x \",I$144)","v":"C78 x C144"},null,null,"C222",null,{"$f":"+K78*K$144","v":0},0,0,0,null,{"$f":"VLOOKUP(I222,Base_c,calc_d,0)","v":0},null," "]
[" ",{"$f":"+B222","v":204},"1 a 2 anos",{"$f":"+D222+1","v":1},null,"C79 x C144",null,null,"C223",null,0,0,0,0,null,0,null," "]
[" ",204,"2 a 3 anos",{"$f":"+D223+1","v":2},null,"C80 x C144",null,null,"C224",null,0,0,0,0,null,0,null," "]
[" ",204,"3 a 4 anos",3,null,"C81 x C144",null,null,"C225",null,0,0,0,0,null,0,null," "]
[" ",204,"4 a 5 anos",4,null,"C82 x C144",null,null,"C226",null,347477.79,347477.79,-14172.2,-14172.2,null,347477.79,null," "]
[" ",204,"5 a 6 anos",5,null,"C83 x C144",null,null,"C227",null,0,0,0,0,null,0,null," "]
[" ",204,"6 a 7 anos",6,null,"C84 x C144",null,null,"C228",null,0,0,0,0,null,0,null," "]
[" ",204,"7 a 8 anos",7,null,"C85 x C144",null,null,"C229",null,0,0,0,0,null,0,null," "]
[" ",204,"8 a 9 anos",8,null,"C86 x C144",null,null,"C230",null,0,0,0,0,null,0,null," "]
[" ",204,"9 a 10 anos",9,null,"C87 x C144",null,null,"C231",null,0,0,0,0,null,0,null," "]
[" ",204,"10 a 11 anos",10,null,"C88 x C144",null,null,"C232",null,0,0,0,0,null,0,null," "]
[" ",204,"11 a 12 anos",11,null,"C89 x C144",null,null,"C233",null,0,0,0,0,null,0,null," "]
[" ",204,"12 a 13 anos",12,null,"C90 x C144",null,null,"C234",null,0,0,0,0,null,0,null," "]
[" ",204,"13 a 14 anos",13,null,"C91 x C144",null,null,"C235",null,0,0,0,0,null,0,null," "]
[" ",204,"14 a 15 anos",14,null,"C92 x C144",null,null,"C236",null,0,0,0,0,null,0,null," "]
[" ",204,"+ de 15 anos",15,null,"C93 x C144",null,null,"C237",null,0,0,0,0,null,0,null," "]
[" ",204,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I222,\"..\",I237)","v":"Soma de C222..C237"},null,null,"C238",null,{"$f":"SUM(K222:K237)","v":347477.79},{"$f":"SUM(L222:L237)","v":347477.79},{"$f":"SUM(M222:M237)","v":-14172.2},{"$f":"SUM(N222:N237)","v":-14172.2},null,347477.79,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C239"},null,null,null,null,null,null,null,null," "]
[" ",205,"Valor Total da Frota sem Rodagem",null,null,null,null,null,"C240",null,null,null,null,null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I181)","v":"+C181"},null,null,"C241",null,{"$f":"+K181","v":246606.88},{"$f":"+L181","v":246606.88},{"$f":"+M181","v":-2393.12},{"$f":"+N181","v":-2393.12},null,{"$f":"VLOOKUP(I241,Base_c,calc_d,0)","v":246606.88},null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I200)","v":"+C200"},null,null,"C242",null,{"$f":"+K200","v":3775152.92},{"$f":"+L200","v":3775152.92},{"$f":"+M200","v":-107553.88},{"$f":"+N200","v":-107553.88},null,{"$f":"VLOOKUP(I242,Base_c,calc_d,0)","v":3775152.92},null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I219)","v":"+C219"},null,null,"C243",null,{"$f":"+K219","v":21200721.120000001},{"$f":"+L219","v":21200721.120000001},{"$f":"+M219","v":-605090.87999999989},{"$f":"+N219","v":-605090.87999999989},null,{"$f":"VLOOKUP(I243,Base_c,calc_d,0)","v":21200721.120000001},null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I238)","v":"+C238"},null,null,"C244",null,{"$f":"+K238","v":347477.79},{"$f":"+L238","v":347477.79},{"$f":"+M238","v":-14172.2},{"$f":"+N238","v":-14172.2},null,{"$f":"VLOOKUP(I244,Base_c,calc_d,0)","v":347477.79},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I241,\"..\",I244)","v":"Soma de C241..C244"},null,null,"C245",null,{"$f":"SUM(K241:K244)","v":25569958.710000001},{"$f":"SUM(L241:L244)","v":25569958.710000001},{"$f":"SUM(M241:M244)","v":-729210.07999999984},{"$f":"SUM(N241:N244)","v":-729210.07999999984},null,{"$f":"VLOOKUP(I245,Base_c,calc_d,0)","v":25569958.710000001},null," "]
[" ",null,"Teste",null,null,null,null,null,"C246",null,{"$f":"+K245-K160","v":0},{"$f":"+L245-L160","v":0},0,0,null,0,null," "]
[null,null,null,null,null,null,null,null,"C247"]
[" ",300,"Fatores de Depreciação da Frota",null,null,null,null,null,"C248",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C249",null,null,null,null,null,null,null,null," "]
[" ",301,"MICRO ONIBUS","Anos",null,null,null,null,"C250",null,"Coef depr anual","Coef depr anual","Coef depr anual","Coef depr anual",null,{"$f":"VLOOKUP(I250,Base_c,calc_d,0)","v":"Coef depr anual"},null," ",null,null,"Coef depr anual","Coef depr anual"]
[" ",{"$f":"+B250","v":301},"0 a 1 ano",0,null,null,"?",null,"C251",null,{"$f":"+L251","v":0.10625},0.10625,{"$f":"+N251","v":0.10625},{"$f":"IF(calc_depr=2,U251,V251)","v":0.10625},null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H25","v":0.18888889},{"$f":"+Coeficientes!O25","v":0.10625}]
[" ",{"$f":"+B251","v":301},"1 a 2 anos",{"$f":"+D251+1","v":1},null,null,"?",null,"C252",null,{"$f":"++L252","v":0.10625},{"$f":"++M252","v":0.10625},{"$f":"++N252","v":0.10625},0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H26","v":0.16527778000000001},{"$f":"+Coeficientes!O26","v":0.10625}]
[" ",301,"2 a 3 anos",{"$f":"+D252+1","v":2},null,null,"?",null,"C253",null,0.10625000000000001,0.10625000000000001,0.10625000000000001,0.10625000000000001,null,0.10625000000000001,null," ",null,null,{"$f":"+Coeficientes!H27","v":0.14166666999999999},{"$f":"+Coeficientes!O27","v":0.10625000000000001}]
[" ",301,"3 a 4 anos",3,null,null,"?",null,"C254",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H28","v":0.11805556},{"$f":"+Coeficientes!O28","v":0.10625}]
[" ",301,"4 a 5 anos",4,null,null,"?",null,"C255",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H29","v":9.4444440000000004E-2},{"$f":"+Coeficientes!O29","v":0.10625}]
[" ",301,"5 a 6 anos",5,null,null,"?",null,"C256",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H30","v":7.083333E-2},{"$f":"+Coeficientes!O30","v":0.10625}]
[" ",301,"6 a 7 anos",6,null,null,"?",null,"C257",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,null,{"$f":"+Coeficientes!H31","v":4.7222220000000002E-2},{"$f":"+Coeficientes!O31","v":0.10624999999999998}]
[" ",301,"7 a 8 anos",7,null,null,"?",null,"C258",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,null,{"$f":"+Coeficientes!H32","v":2.3611110000000001E-2},{"$f":"+Coeficientes!O32","v":0.10624999999999998}]
[" ",301,"8 a 9 anos",8,null,null,"?",null,"C259",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H33","v":0},{"$f":"+Coeficientes!O33","v":0}]
[" ",301,"9 a 10 anos",9,null,null,"?",null,"C260",null,{"$f":"+L260","v":0},{"$f":"+M260","v":0},{"$f":"+N260","v":0},0,null,0,null," ",null,null,{"$f":"+Coeficientes!H34","v":0},{"$f":"+Coeficientes!O34","v":0}]
[" ",301,"10 a 11 anos",10,null,null,"?",null,"C261",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H35","v":0},{"$f":"+Coeficientes!O35","v":0}]
[" ",301,"11 a 12 anos",11,null,null,"?",null,"C262",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H36","v":0},{"$f":"+Coeficientes!O36","v":0}]
[" ",301,"12 a 13 anos",12,null,null,"?",null,"C263",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H37","v":0},{"$f":"+Coeficientes!O37","v":0}]
[" ",301,"13 a 14 anos",13,null,null,"?",null,"C264",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H38","v":0},{"$f":"+Coeficientes!O38","v":0}]
[" ",301,"14 a 15 anos",14,null,null,"?",null,"C265",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H39","v":0},{"$f":"+Coeficientes!O39","v":0}]
[" ",301,"Mais de 15 anos",15,null,null,"?",null,"C266",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H40","v":0},{"$f":"+Coeficientes!O40","v":0}]
[" ",301,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I251,\"..\",I266)","v":"Soma de C251..C266"},null,null,"C267",null,{"$f":"SUM(K251:K266)","v":0.84999999999999987},0.84999999999999987,{"$f":"SUM(M251:M266)","v":0.84999999999999987},{"$f":"SUM(N251:N266)","v":0.84999999999999987},null,0.84999999999999987,null," "]
[" ",301,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I267)","v":" 1 - C267"},null,null,"C268",null,{"$f":"1-K267","v":0.15000000000000013},0.15000000000000013,{"$f":"1-M267","v":0.15000000000000013},{"$f":"1-N267","v":0.15000000000000013},null,0.15000000000000013,null," "]
[" ",null,null,null,null,null,null,null,"C269",null,null,null,null,null,null,null,null," "]
[" ",301,"ONIBUS LEVE","Anos",null,null,null,null,"C270",null,"Coef depr anual","Coef depr anual","Coef depr anual","Coef depr anual",null,{"$f":"VLOOKUP(I270,Base_c,calc_d,0)","v":"Coef depr anual"},null," ",null,null,"Coef depr anual","Coef depr anual"]
[" ",{"$f":"+B270","v":301},"0 a 1 ano",0,null,null,"?",null,"C271",null,{"$f":"+L271","v":0.10625},0.10625,{"$f":"+N271","v":0.10625},{"$f":"IF(calc_depr=2,U271,V271)","v":0.10625},null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H48","v":0.18888889},{"$f":"+Coeficientes!O48","v":0.10625}]
[" ",{"$f":"+B271","v":301},"1 a 2 anos",{"$f":"+D271+1","v":1},null,null,"?",null,"C272",null,0.10625,0.10625,{"$f":"+N272","v":0.10625},0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H49","v":0.16527778000000001},{"$f":"+Coeficientes!O49","v":0.10625}]
[" ",301,"2 a 3 anos",{"$f":"+D272+1","v":2},null,null,"?",null,"C273",null,0.10625000000000001,0.10625000000000001,0.10625000000000001,0.10625000000000001,null,0.10625000000000001,null," ",null,null,{"$f":"+Coeficientes!H50","v":0.14166666999999999},{"$f":"+Coeficientes!O50","v":0.10625000000000001}]
[" ",301,"3 a 4 anos",3,null,null,"?",null,"C274",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H51","v":0.11805556},{"$f":"+Coeficientes!O51","v":0.10625}]
[" ",301,"4 a 5 anos",4,null,null,"?",null,"C275",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H52","v":9.4444440000000004E-2},{"$f":"+Coeficientes!O52","v":0.10625}]
[" ",301,"5 a 6 anos",5,null,null,"?",null,"C276",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,null,{"$f":"+Coeficientes!H53","v":7.083333E-2},{"$f":"+Coeficientes!O53","v":0.10625}]
[" ",301,"6 a 7 anos",6,null,null,"?",null,"C277",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,null,{"$f":"+Coeficientes!H54","v":4.7222220000000002E-2},{"$f":"+Coeficientes!O54","v":0.10624999999999998}]
[" ",301,"7 a 8 anos",7,null,null,"?",null,"C278",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,null,{"$f":"+Coeficientes!H55","v":2.3611110000000001E-2},{"$f":"+Coeficientes!O55","v":0.10624999999999998}]
[" ",301,"8 a 9 anos",8,null,null,"?",null,"C279",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H56","v":0},{"$f":"+Coeficientes!O56","v":0}]
[" ",301,"9 a 10 anos",9,null,null,"?",null,"C280",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H57","v":0},{"$f":"+Coeficientes!O57","v":0}]
[" ",301,"10 a 11 anos",10,null,null,"?",null,"C281",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H58","v":0},{"$f":"+Coeficientes!O58","v":0}]
[" ",301,"11 a 12 anos",11,null,null,"?",null,"C282",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H59","v":0},{"$f":"+Coeficientes!O59","v":0}]
[" ",301,"12 a 13 anos",12,null,null,"?",null,"C283",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H60","v":0},{"$f":"+Coeficientes!O60","v":0}]
[" ",301,"13 a 14 anos",13,null,null,"?",null,"C284",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H61","v":0},{"$f":"+Coeficientes!O61","v":0}]
[" ",301,"14 a 15 anos",14,null,null,"?",null,"C285",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H62","v":0},{"$f":"+Coeficientes!O62","v":0}]
[" ",301,"Mais de 15 anos",15,null,null,"?",null,"C286",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H63","v":0},{"$f":"+Coeficientes!O63","v":0}]
[" ",301,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I271,\"..\",I286)","v":"Soma de C271..C286"},null,null,"C287",null,{"$f":"SUM(K271:K286)","v":0.84999999999999987},0.84999999999999987,{"$f":"SUM(M271:M286)","v":0.84999999999999987},{"$f":"SUM(N271:N286)","v":0.84999999999999987},null,0.84999999999999987,null," "]
[" ",301,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I287)","v":" 1 - C287"},null,null,"C288",null,{"$f":"1-K287","v":0.15000000000000013},0.15000000000000013,{"$f":"1-M287","v":0.15000000000000013},{"$f":"1-N287","v":0.15000000000000013},null,0.15000000000000013,null," "]
[" ",null,null,null,null,null,null,null,"C289",null,null,null,null,null,null,null,null," "]
[" ",615,"ONIBUS PESADO","Anos",null,null,null,null,"C290",null,"Coef depr anual","Coef depr anual","Coef depr anual","Coef depr anual",null,{"$f":"VLOOKUP(I290,Base_c,calc_d,0)","v":"Coef depr anual"},null," ",null,null,"Coef depr anual","Coef depr anual"]
[" ",615,"0 a 1 ano",0,null,null,"?",null,"C291",null,{"$f":"+L291","v":0.09},0.09,{"$f":"+N291","v":0.09},{"$f":"IF(calc_depr=2,U291,V291)","v":0.09},null,0.09,null," ",null,null,{"$f":"+Coeficientes!H71","v":0.16363636000000001},{"$f":"+Coeficientes!O71","v":0.09}]
[" ",615,"1 a 2 anos",{"$f":"+D291+1","v":1},null,null,"?",null,"C292",null,{"$f":"+L292","v":9.0000000000000011E-2},9.0000000000000011E-2,{"$f":"+N292","v":9.0000000000000011E-2},9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,null,{"$f":"+Coeficientes!H72","v":0.14727272999999999},{"$f":"+Coeficientes!O72","v":9.0000000000000011E-2}]
[" ",615,"2 a 3 anos",{"$f":"+D292+1","v":2},null,null,"?",null,"C293",null,{"$f":"+L293","v":9.0000000000000011E-2},9.0000000000000011E-2,{"$f":"+N293","v":9.0000000000000011E-2},9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,null,{"$f":"+Coeficientes!H73","v":0.13090909000000001},{"$f":"+Coeficientes!O73","v":9.0000000000000011E-2}]
[" ",615,"3 a 4 anos",3,null,null,"?",null,"C294",null,{"$f":"+L294","v":9.0000000000000011E-2},9.0000000000000011E-2,{"$f":"+N294","v":9.0000000000000011E-2},9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,null,{"$f":"+Coeficientes!H74","v":0.11454544999999999},{"$f":"+Coeficientes!O74","v":9.0000000000000011E-2}]
[" ",615,"4 a 5 anos",4,null,null,"?",null,"C295",null,{"$f":"+L295","v":9.0000000000000024E-2},9.0000000000000024E-2,{"$f":"+N295","v":9.0000000000000024E-2},9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H75","v":9.8181820000000003E-2},{"$f":"+Coeficientes!O75","v":9.0000000000000024E-2}]
[" ",615,"5 a 6 anos",5,null,null,"?",null,"C296",null,9.0000000000000024E-2,9.0000000000000024E-2,{"$f":"+N296","v":9.0000000000000024E-2},9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H76","v":8.1818180000000004E-2},{"$f":"+Coeficientes!O76","v":9.0000000000000024E-2}]
[" ",615,"6 a 7 anos",6,null,null,"?",null,"C297",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H77","v":6.545455E-2},{"$f":"+Coeficientes!O77","v":9.0000000000000024E-2}]
[" ",615,"7 a 8 anos",7,null,null,"?",null,"C298",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H78","v":4.9090910000000001E-2},{"$f":"+Coeficientes!O78","v":9.0000000000000024E-2}]
[" ",615,"8 a 9 anos",8,null,null,"?",null,"C299",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H79","v":3.2727270000000003E-2},{"$f":"+Coeficientes!O79","v":9.0000000000000024E-2}]
[" ",615,"9 a 10 anos",9,null,null,"?",null,"C300",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H80","v":1.6363639999999999E-2},{"$f":"+Coeficientes!O80","v":9.0000000000000024E-2}]
[" ",615,"10 a 11 anos",10,null,null,"?",null,"C301",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H81","v":0},{"$f":"+Coeficientes!O81","v":0}]
[" ",615,"11 a 12 anos",11,null,null,"?",null,"C302",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H82","v":0},{"$f":"+Coeficientes!O82","v":0}]
[" ",615,"12 a 13 anos",12,null,null,"?",null,"C303",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H83","v":0},{"$f":"+Coeficientes!O83","v":0}]
[" ",615,"13 a 14 anos",13,null,null,"?",null,"C304",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H84","v":0},{"$f":"+Coeficientes!O84","v":0}]
[" ",615,"14 a 15 anos",14,null,null,"?",null,"C305",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H85","v":0},{"$f":"+Coeficientes!O85","v":0}]
[" ",615,"Mais de 15 anos",15,null,null,"?",null,"C306",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H86","v":0},{"$f":"+Coeficientes!O86","v":0}]
[" ",615,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I291,\"..\",I306)","v":"Soma de C291..C306"},null,null,"C307",null,{"$f":"SUM(K291:K306)","v":0.90000000000000036},0.90000000000000036,{"$f":"SUM(M291:M306)","v":0.90000000000000036},{"$f":"SUM(N291:N306)","v":0.90000000000000036},null,0.90000000000000036,null," "]
[" ",615,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I307)","v":" 1 - C307"},null,null,"C308",null,{"$f":"1-K307","v":9.9999999999999645E-2},9.9999999999999645E-2,{"$f":"1-M307","v":9.9999999999999645E-2},{"$f":"1-N307","v":9.9999999999999645E-2},null,9.9999999999999645E-2,null," "]
[" ",null,null,null,null,null,null,null,"C309",null,null,null,null,null,null,null,null," "]
[" ",615,"ONIBUS ARTICULADO","Anos",null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C310"},null,"Fat depr anual","Fat depr anual","Fat depr anual","Fat depr anual",null,{"$f":"VLOOKUP(I310,Base_c,calc_d,0)","v":"Fat depr anual"},null," ",null,null,"Coef depr anual","Coef depr anual"]
[" ",615,"0 a 1 ano",0,null,null,"?",null,"C311",null,{"$f":"+L311","v":0.09},0.09,{"$f":"+N311","v":0.09},{"$f":"IF(calc_depr=2,U311,V311)","v":0.09},null,0.09,null," ",null,null,{"$f":"+Coeficientes!H94","v":0.16363636000000001},{"$f":"+Coeficientes!O94","v":0.09}]
[" ",615,"1 a 2 anos",{"$f":"+D311+1","v":1},null,null,"?",null,"C312",null,9.0000000000000011E-2,9.0000000000000011E-2,{"$f":"+N312","v":9.0000000000000011E-2},9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,null,{"$f":"+Coeficientes!H95","v":0.14727272999999999},{"$f":"+Coeficientes!O95","v":9.0000000000000011E-2}]
[" ",615,"2 a 3 anos",{"$f":"+D312+1","v":2},null,null,"?",null,"C313",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,null,{"$f":"+Coeficientes!H96","v":0.13090909000000001},{"$f":"+Coeficientes!O96","v":9.0000000000000011E-2}]
[" ",615,"3 a 4 anos",3,null,null,"?",null,"C314",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,null,{"$f":"+Coeficientes!H97","v":0.11454544999999999},{"$f":"+Coeficientes!O97","v":9.0000000000000011E-2}]
[" ",615,"4 a 5 anos",4,null,null,"?",null,"C315",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H98","v":9.8181820000000003E-2},{"$f":"+Coeficientes!O98","v":9.0000000000000024E-2}]
[" ",615,"5 a 6 anos",5,null,null,"?",null,"C316",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H99","v":8.1818180000000004E-2},{"$f":"+Coeficientes!O99","v":9.0000000000000024E-2}]
[" ",615,"6 a 7 anos",6,null,null,"?",null,"C317",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H100","v":6.545455E-2},{"$f":"+Coeficientes!O100","v":9.0000000000000024E-2}]
[" ",615,"7 a 8 anos",7,null,null,"?",null,"C318",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H101","v":4.9090910000000001E-2},{"$f":"+Coeficientes!O101","v":9.0000000000000024E-2}]
[" ",615,"8 a 9 anos",8,null,null,"?",null,"C319",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H102","v":3.2727270000000003E-2},{"$f":"+Coeficientes!O102","v":9.0000000000000024E-2}]
[" ",615,"9 a 10 anos",9,null,null,"?",null,"C320",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,null,{"$f":"+Coeficientes!H103","v":1.6363639999999999E-2},{"$f":"+Coeficientes!O103","v":9.0000000000000024E-2}]
[" ",615,"10 a 11 anos",10,null,null,"?",null,"C321",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H104","v":0},{"$f":"+Coeficientes!O104","v":0}]
[" ",615,"11 a 12 anos",11,null,null,"?",null,"C322",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H105","v":0},{"$f":"+Coeficientes!O105","v":0}]
[" ",615,"12 a 13 anos",12,null,null,"?",null,"C323",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H106","v":0},{"$f":"+Coeficientes!O106","v":0}]
[" ",615,"13 a 14 anos",13,null,null,"?",null,"C324",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H107","v":0},{"$f":"+Coeficientes!O107","v":0}]
[" ",615,"14 a 15 anos",14,null,null,"?",null,"C325",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H108","v":0},{"$f":"+Coeficientes!O108","v":0}]
[" ",615,"Mais de 15 anos",15,null,null,"?",null,"C326",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!H109","v":0},{"$f":"+Coeficientes!O109","v":0}]
[" ",615,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I311,\"..\",I326)","v":"Soma de C311..C326"},null,null,"C327",null,{"$f":"SUM(K311:K326)","v":0.90000000000000036},0.90000000000000036,{"$f":"SUM(M311:M326)","v":0.90000000000000036},{"$f":"SUM(N311:N326)","v":0.90000000000000036},null,0.90000000000000036,null," "]
[" ",615,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I327)","v":" 1 - C327"},null,null,"C328",null,{"$f":"1-K327","v":9.9999999999999645E-2},9.9999999999999645E-2,{"$f":"1-M327","v":9.9999999999999645E-2},{"$f":"1-N327","v":9.9999999999999645E-2},null,9.9999999999999645E-2,null," "]
[" ",null,null,null,null,null,null,null,"C329",null,null,null,null,null,null,null,null," "]
[" ",616,"Cálculo Depreciação por Ano",null,null,null,null,null,"C330",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C331",null,null,null,null,null,null,null,null," "]
[" ",616,"MICRO ONIBUS","Anos",null,null,null,null,"C332",null,null,null,null,null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I165,\" x \",I251)","v":"C165 x C251"},null,null,"C333",null,{"$f":"ROUND(K165*K251,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I333,Base_c,calc_d,0)","v":0},null," "]
[" ",616,"1 a 2 anos",{"$f":"+D333+1","v":1},null,"C166 x C252",null,null,"C334",null,0,0,0,0,null,0,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D334+1","v":2},null,"C167 x C253",null,null,"C335",null,0,0,0,0,null,0,null," "]
[" ",616,"3 a 4 anos",3,null,"C168 x C254",null,null,"C336",null,0,0,0,0,null,0,null," "]
[" ",616,"4 a 5 anos",4,null,"C169 x C255",null,null,"C337",null,0,0,0,0,null,0,null," "]
[" ",616,"5 a 6 anos",5,null,"C170 x C256",null,null,"C338",null,0,0,0,0,null,0,null," "]
[" ",616,"6 a 7 anos",6,null,"C171 x C257",null,null,"C339",null,26201.98,26201.98,-254.27,-254.27,null,26201.98,null," "]
[" ",616,"7 a 8 anos",7,null,"C172 x C258",null,null,"C340",null,0,0,0,0,null,0,null," "]
[" ",616,"8 a 9 anos",8,null,"C173 x C259",null,null,"C341",null,0,0,0,0,null,0,null," "]
[" ",616,"9 a 10 anos",9,null,"C174 x C260",null,null,"C342",null,0,0,0,0,null,0,null," "]
[" ",616,"10 a 11 anos",10,null,"C175 x C261",null,null,"C343",null,0,0,0,0,null,0,null," "]
[" ",616,"11 a 12 anos",11,null,"C176 x C262",null,null,"C344",null,0,0,0,0,null,0,null," "]
[" ",616,"12 a 13 anos",12,null,"C177 x C263",null,null,"C345",null,0,0,0,0,null,0,null," "]
[" ",616,"13 a 14 anos",13,null,"C178 x C264",null,null,"C346",null,0,0,0,0,null,0,null," "]
[" ",616,"14 a 15 anos",14,null,"C179 x C265",null,null,"C347",null,0,0,0,0,null,0,null," "]
[" ",616,"+ de 15 anos",15,null,"C180 x C266",null,null,"C348",null,0,0,0,0,null,0,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I333,\"..\",I348)","v":"Soma de C333..C348"},null,null,"C349",null,{"$f":"SUM(K333:K348)","v":26201.98},{"$f":"SUM(L333:L348)","v":26201.98},{"$f":"SUM(M333:M348)","v":-254.27},{"$f":"SUM(N333:N348)","v":-254.27},null,26201.98,null," "]
[" ",null,null,null,null,null,null,null,"C350",null,null,null,null,null,null,null,null," "]
[" ",616,"ONIBUS LEVE","Anos",null,null,null,null,"C351",null,null,null,null,null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I184,\" x \",I271)","v":"C184 x C271"},null,null,"C352",null,{"$f":"ROUND(K184*K271,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I352,Base_c,calc_d,0)","v":0},null," "]
[" ",616,"1 a 2 anos",{"$f":"+D352+1","v":1},null,"C185 x C272",null,null,"C353",null,0,0,0,0,null,0,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D353+1","v":2},null,"C186 x C273",null,null,"C354",null,57301.43,57301.43,-1632.51,-1632.51,null,57301.43,null," "]
[" ",616,"3 a 4 anos",3,null,"C187 x C274",null,null,"C355",null,85952.14,85952.14,-2448.77,-2448.77,null,85952.14,null," "]
[" ",616,"4 a 5 anos",4,null,"C188 x C275",null,null,"C356",null,85952.14,85952.14,-2448.77,-2448.77,null,85952.14,null," "]
[" ",616,"5 a 6 anos",5,null,"C189 x C276",null,null,"C357",null,85952.14,85952.14,-2448.77,-2448.77,null,85952.14,null," "]
[" ",616,"6 a 7 anos",6,null,"C190 x C277",null,null,"C358",null,85952.14,85952.14,-2448.77,-2448.77,null,85952.14,null," "]
[" ",616,"7 a 8 anos",7,null,"C191 x C278",null,null,"C359",null,0,0,0,0,null,0,null," "]
[" ",616,"8 a 9 anos",8,null,"C192 x C279",null,null,"C360",null,0,0,0,0,null,0,null," "]
[" ",616,"9 a 10 anos",9,null,"C193 x C280",null,null,"C361",null,0,0,0,0,null,0,null," "]
[" ",616,"10 a 11 anos",10,null,"C194 x C281",null,null,"C362",null,0,0,0,0,null,0,null," "]
[" ",616,"11 a 12 anos",11,null,"C195 x C282",null,null,"C363",null,0,0,0,0,null,0,null," "]
[" ",616,"12 a 13 anos",12,null,"C196 x C283",null,null,"C364",null,0,0,0,0,null,0,null," "]
[" ",616,"13 a 14 anos",13,null,"C197 x C284",null,null,"C365",null,0,0,0,0,null,0,null," "]
[" ",616,"14 a 15 anos",14,null,"C198 x C285",null,null,"C366",null,0,0,0,0,null,0,null," "]
[" ",616,"+ de 15 anos",15,null,"C199 x C286",null,null,"C367",null,0,0,0,0,null,0,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I352,\"..\",I367)","v":"Soma de C352..C367"},null,null,"C368",null,{"$f":"SUM(K352:K367)","v":401109.99000000005},{"$f":"SUM(L352:L367)","v":401109.99000000005},{"$f":"SUM(M352:M367)","v":-11427.59},{"$f":"SUM(N352:N367)","v":-11427.59},null,401109.99000000005,null," "]
[" ",null,null,null,null,null,null,null,"C369",null,null,null,null,null,null,null,null," "]
[" ",616,"ONIBUS PESADO","Anos",null,null,null,null,"C370",null,null,null,null,null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I203,\" x \",I291)","v":"C203 x C291"},null,null,"C371",null,{"$f":"ROUND(K203*K291,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I371,Base_c,calc_d,0)","v":0},null," "]
[" ",616,"1 a 2 anos",{"$f":"+D371+1","v":1},null,"C204 x C292",null,null,"C372",null,0,0,0,0,null,0,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D372+1","v":2},null,"C205 x C293",null,null,"C373",null,318010.82,318010.82,-9076.36,-9076.36,null,318010.82,null," "]
[" ",616,"3 a 4 anos",3,null,"C206 x C294",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C374"},null,318010.82,318010.82,-9076.36,-9076.36,null,318010.82,null," "]
[" ",616,"4 a 5 anos",4,null,"C207 x C295",null,null,"C375",null,318010.82,318010.82,-9076.36,-9076.36,null,318010.82,null," "]
[" ",616,"5 a 6 anos",5,null,"C208 x C296",null,null,"C376",null,318010.82,318010.82,-9076.36,-9076.36,null,318010.82,null," "]
[" ",616,"6 a 7 anos",6,null,"C209 x C297",null,null,"C377",null,318010.82,318010.82,-9076.36,-9076.36,null,318010.82,null," "]
[" ",616,"7 a 8 anos",7,null,"C210 x C298",null,null,"C378",null,318010.82,318010.82,-9076.36,-9076.36,null,318010.82,null," "]
[" ",616,"8 a 9 anos",8,null,"C211 x C299",null,null,"C379",null,0,0,0,0,null,0,null," "]
[" ",616,"9 a 10 anos",9,null,"C212 x C300",null,null,"C380",null,0,0,0,0,null,0,null," "]
[" ",616,"10 a 11 anos",10,null,"C213 x C301",null,null,"C381",null,0,0,0,0,null,0,null," "]
[" ",616,"11 a 12 anos",11,null,"C214 x C302",null,null,"C382",null,0,0,0,0,null,0,null," "]
[" ",616,"12 a 13 anos",12,null,"C215 x C303",null,null,"C383",null,0,0,0,0,null,0,null," "]
[" ",616,"13 a 14 anos",13,null,"C216 x C304",null,null,"C384",null,0,0,0,0,null,0,null," "]
[" ",616,"14 a 15 anos",14,null,"C217 x C305",null,null,"C385",null,0,0,0,0,null,0,null," "]
[" ",616,"+ de 15 anos",15,null,"C218 x C306",null,null,"C386",null,0,0,0,0,null,0,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I371,\"..\",I386)","v":"Soma de C371..C386"},null,null,"C387",null,{"$f":"SUM(K371:K386)","v":1908064.9200000002},{"$f":"SUM(L371:L386)","v":1908064.9200000002},{"$f":"SUM(M371:M386)","v":-54458.16},{"$f":"SUM(N371:N386)","v":-54458.16},null,1908064.9200000002,null," "]
[" ",null,null,null,null,null,null,null,"C388",null,null,null,null,null,null,null,null," "]
[" ",616,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C389",null,null,null,null,null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I222,\" x \",I311)","v":"C222 x C311"},null,null,"C390",null,{"$f":"ROUND(K222*K311,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I390,Base_c,calc_d,0)","v":0},null," "]
[" ",616,"1 a 2 anos",{"$f":"+D390+1","v":1},null,"C223 x C312",null,null,"C391",null,0,0,0,0,null,0,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D391+1","v":2},null,"C224 x C313",null,null,"C392",null,0,0,0,0,null,0,null," "]
[" ",616,"3 a 4 anos",3,null,"C225 x C314",null,null,"C393",null,0,0,0,0,null,0,null," "]
[" ",616,"4 a 5 anos",4,null,"C226 x C315",null,null,"C394",null,31273,31273,-1275.5,-1275.5,null,31273,null," "]
[" ",616,"5 a 6 anos",5,null,"C227 x C316",null,null,"C395",null,0,0,0,0,null,0,null," "]
[" ",616,"6 a 7 anos",6,null,"C228 x C317",null,null,"C396",null,0,0,0,0,null,0,null," "]
[" ",616,"7 a 8 anos",7,null,"C229 x C318",null,null,"C397",null,0,0,0,0,null,0,null," "]
[" ",616,"8 a 9 anos",8,null,"C230 x C319",null,null,"C398",null,0,0,0,0,null,0,null," "]
[" ",616,"9 a 10 anos",9,null,"C231 x C320",null,null,"C399",null,0,0,0,0,null,0,null," "]
[" ",616,"10 a 11 anos",10,null,"C232 x C321",null,null,"C400",null,0,0,0,0,null,0,null," "]
[" ",616,"11 a 12 anos",11,null,"C233 x C322",null,null,"C401",null,0,0,0,0,null,0,null," "]
[" ",616,"12 a 13 anos",12,null,"C234 x C323",null,null,"C402",null,0,0,0,0,null,0,null," "]
[" ",616,"13 a 14 anos",13,null,"C235 x C324",null,null,"C403",null,0,0,0,0,null,0,null," "]
[" ",616,"14 a 15 anos",14,null,"C236 x C325",null,null,"C404",null,{"$f":"ROUND(K236*K326,2)","v":0},0,0,0,null,0,null," "]
[" ",616,"+ de 15 anos",15,null,"C237 x C326",null,null,"C405",null,0,0,0,0,null,0,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I390,\"..\",I405)","v":"Soma de C390..C405"},null,null,"C406",null,{"$f":"SUM(K390:K405)","v":31273},{"$f":"SUM(L390:L405)","v":31273},{"$f":"SUM(M390:M405)","v":-1275.5},{"$f":"SUM(N390:N405)","v":-1275.5},null,31273,null," "]
[" ",null,null,null,null,null,null,null,"C407",null,null,null,null,null,null,null,null," "]
[" ",617,"Total Depreciação Anual da Frota",null,null,null,null,null,"C408",null,null,null,null,null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\" + \",I349)","v":" + C349"},null,null,"C409",null,{"$f":"+K349","v":26201.98},{"$f":"+L349","v":26201.98},{"$f":"+M349","v":-254.27},{"$f":"+N349","v":-254.27},null,{"$f":"VLOOKUP(I409,Base_c,calc_d,0)","v":26201.98},null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\" + \",I368)","v":" + C368"},null,null,"C410",null,{"$f":"+K368","v":401109.99000000005},{"$f":"+L368","v":401109.99000000005},{"$f":"+M368","v":-11427.59},{"$f":"+N368","v":-11427.59},null,{"$f":"VLOOKUP(I410,Base_c,calc_d,0)","v":401109.99000000005},null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\" + \",I387)","v":" + C387"},null,null,"C411",null,{"$f":"+K387","v":1908064.9200000002},{"$f":"+L387","v":1908064.9200000002},{"$f":"+M387","v":-54458.16},{"$f":"+N387","v":-54458.16},null,{"$f":"VLOOKUP(I411,Base_c,calc_d,0)","v":1908064.9200000002},null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\" + \",I306)","v":" + C306"},null,null,"C412",null,{"$f":"+K406","v":31273},{"$f":"+L406","v":31273},{"$f":"+M406","v":-1275.5},{"$f":"+N406","v":-1275.5},null,{"$f":"VLOOKUP(I412,Base_c,calc_d,0)","v":31273},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I409,\"..\",I412)","v":"Soma de C409..C412"},null,null,"C413",null,{"$f":"SUM(K409:K412)","v":2366649.89},{"$f":"SUM(L409:L412)","v":2366649.89},{"$f":"SUM(M409:M412)","v":-67415.520000000004},{"$f":"SUM(N409:N412)","v":-67415.520000000004},null,{"$f":"VLOOKUP(I413,Base_c,calc_d,0)","v":2366649.89},null," "]
[" ",null,null,null,null,null,null,null,"C414",null,null,null,null,null,null,null,null," "]
[" ",618,"Depreciação Mensal da Frota",null,null,null,null,null,"C415",null,null,null,null,null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(I409,\" / 12 \")","v":"C409 / 12 "},null,null,"C416",null,{"$f":"ROUND(+K409/12,2)","v":2183.5},2183.5,-21.19,-21.19,null,{"$f":"VLOOKUP(I416,Base_c,calc_d,0)","v":2183.5},null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I410,\" / 12 \")","v":"C410 / 12 "},null,null,"C417",null,33425.83,33425.83,-952.3,-952.3,null,{"$f":"VLOOKUP(I417,Base_c,calc_d,0)","v":33425.83},null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I411,\" / 12 \")","v":"C411 / 12 "},null,null,"C418",null,159005.41,159005.41,-4538.18,-4538.18,null,{"$f":"VLOOKUP(I418,Base_c,calc_d,0)","v":159005.41},null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I412,\" / 12 \")","v":"C412 / 12 "},null,null,"C419",null,2606.08,2606.08,-106.29,-106.29,null,{"$f":"VLOOKUP(I419,Base_c,calc_d,0)","v":2606.08},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I416,\"..\",I419)","v":"Soma de C416..C419"},null,null,"C420",null,{"$f":"SUM(K416:K419)","v":197220.81999999998},{"$f":"SUM(L416:L419)","v":197220.81999999998},{"$f":"SUM(M416:M419)","v":-5617.96},{"$f":"SUM(N416:N419)","v":-5617.96},null,{"$f":"VLOOKUP(I420,Base_c,calc_d,0)","v":197220.81999999998},null," "]
[" ",null,null,null,null,null,null,null,"C421",null,null,null,null,null,null,null,null," "]
[" ",619,"Fatores de Remuneração",null,null,null,null,null,"C422",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C423",null,null,null,null,null,null,null,null," "]
[" ",619,"MICRO ONIBUS","Anos",null,null,null,null,"C424",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I424,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,null,"Fat. Rem. Anual","Fat. Rem. Anual"]
[" ",619,"0 a 1 ano",0,null,null,"?",null,"C425",null,{"$f":"+L425","v":0.12},0.12,{"$f":"+N425","v":0.12},{"$f":"IF(calc_depr=2,U425,V425)","v":0.12},null,0.12,null," ",null,null,{"$f":"+Coeficientes!M25","v":0.12},{"$f":"+Coeficientes!T25","v":0.12}]
[" ",619,"1 a 2 anos",{"$f":"+D425+1","v":1},null,null,"?",null,"C426",null,0.10725,0.10725,{"$f":"+N426","v":0.10725},0.10725,null,0.10725,null," ",null,null,{"$f":"+Coeficientes!M26","v":9.7333329999999996E-2},{"$f":"+Coeficientes!T26","v":0.10725}]
[" ",619,"2 a 3 anos",{"$f":"+D426+1","v":2},null,null,"?",null,"C427",null,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,null,9.4500000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M27","v":7.7499999999999999E-2},{"$f":"+Coeficientes!T27","v":9.4500000000000001E-2}]
[" ",619,"3 a 4 anos",3,null,null,"?",null,"C428",null,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,null,8.1750000000000003E-2,null," ",null,null,{"$f":"+Coeficientes!M28","v":6.0499999999999998E-2},{"$f":"+Coeficientes!T28","v":8.1750000000000003E-2}]
[" ",619,"4 a 5 anos",4,null,null,"?",null,"C429",null,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,null,6.9000000000000006E-2,null," ",null,null,{"$f":"+Coeficientes!M29","v":4.6333329999999999E-2},{"$f":"+Coeficientes!T29","v":6.9000000000000006E-2}]
[" ",619,"5 a 6 anos",5,null,null,"?",null,"C430",null,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,null,5.6250000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M30","v":3.5000000000000003E-2},{"$f":"+Coeficientes!T30","v":5.6250000000000001E-2}]
[" ",619,"6 a 7 anos",6,null,null,"?",null,"C431",null,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,null,4.3499999999999997E-2,null," ",null,null,{"$f":"+Coeficientes!M31","v":2.6499999999999999E-2},{"$f":"+Coeficientes!T31","v":4.3499999999999997E-2}]
[" ",619,"7 a 8 anos",7,null,null,"?",null,"C432",null,3.075E-2,3.075E-2,3.075E-2,3.075E-2,null,3.075E-2,null," ",null,null,{"$f":"+Coeficientes!M32","v":2.8333299999999998E-3},{"$f":"+Coeficientes!T32","v":3.075E-2}]
[" ",619,"8 a 9 anos",8,null,null,"?",null,"C433",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M33","v":0},{"$f":"+Coeficientes!T33","v":0}]
[" ",619,"9 a 10 anos",9,null,null,"?",null,"C434",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M34","v":0},{"$f":"+Coeficientes!T34","v":0}]
[" ",619,"10 a 11 anos",10,null,null,"?",null,"C435",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M35","v":0},{"$f":"+Coeficientes!T35","v":0}]
[" ",619,"11 a 12 anos",11,null,null,"?",null,"C436",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M36","v":0},{"$f":"+Coeficientes!T36","v":0}]
[" ",619,"12 a 13 anos",12,null,null,"?",null,"C437",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M37","v":0},{"$f":"+Coeficientes!T37","v":0}]
[" ",619,"13 a 14 anos",13,null,null,"?",null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C438"},null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M38","v":0},{"$f":"+Coeficientes!T38","v":0}]
[" ",619,"14 a 15 anos",14,null,null,"?",null,"C439",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M39","v":0},{"$f":"+Coeficientes!T39","v":0}]
[" ",619,"Mais de 15 anos",15,null,null,"?",null,"C440",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M40","v":0},{"$f":"+Coeficientes!T40","v":0}]
[" ",null,null,null,null,null,null,null,"C441",null,null,null,null,null,null,null,null," "]
[" ",619,"ONIBUS LEVE","Anos",null,null,null,null,"C442",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I442,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,null,"Fat. Rem. Anual","Fat. Rem. Anual"]
[" ",619,"0 a 1 ano",0,null,null,"?",null,"C443",null,{"$f":"+L443","v":0.12},0.12,{"$f":"+N443","v":0.12},{"$f":"IF(calc_depr=2,U443,V443)","v":0.12},null,0.12,null," ",null,null,{"$f":"+Coeficientes!M48","v":0.12},{"$f":"+Coeficientes!T48","v":0.12}]
[" ",619,"1 a 2 anos",{"$f":"+D443+1","v":1},null,null,"?",null,"C444",null,0.10725,0.10725,{"$f":"+N444","v":0.10725},0.10725,null,0.10725,null," ",null,null,{"$f":"+Coeficientes!M49","v":9.7333329999999996E-2},{"$f":"+Coeficientes!T49","v":0.10725}]
[" ",619,"2 a 3 anos",{"$f":"+D444+1","v":2},null,null,"?",null,"C445",null,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,null,9.4500000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M50","v":7.7499999999999999E-2},{"$f":"+Coeficientes!T50","v":9.4500000000000001E-2}]
[" ",619,"3 a 4 anos",3,null,null,"?",null,"C446",null,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,null,8.1750000000000003E-2,null," ",null,null,{"$f":"+Coeficientes!M51","v":6.0499999999999998E-2},{"$f":"+Coeficientes!T51","v":8.1750000000000003E-2}]
[" ",619,"4 a 5 anos",4,null,null,"?",null,"C447",null,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,null,6.9000000000000006E-2,null," ",null,null,{"$f":"+Coeficientes!M52","v":4.6333329999999999E-2},{"$f":"+Coeficientes!T52","v":6.9000000000000006E-2}]
[" ",619,"5 a 6 anos",5,null,null,"?",null,"C448",null,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,null,5.6250000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M53","v":3.5000000000000003E-2},{"$f":"+Coeficientes!T53","v":5.6250000000000001E-2}]
[" ",619,"6 a 7 anos",6,null,null,"?",null,"C449",null,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,null,4.3499999999999997E-2,null," ",null,null,{"$f":"+Coeficientes!M54","v":2.6499999999999999E-2},{"$f":"+Coeficientes!T54","v":4.3499999999999997E-2}]
[" ",619,"7 a 8 anos",7,null,null,"?",null,"C450",null,3.075E-2,3.075E-2,3.075E-2,3.075E-2,null,3.075E-2,null," ",null,null,{"$f":"+Coeficientes!M55","v":2.8333299999999998E-3},{"$f":"+Coeficientes!T55","v":3.075E-2}]
[" ",619,"8 a 9 anos",8,null,null,"?",null,"C451",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M56","v":0},{"$f":"+Coeficientes!T56","v":0}]
[" ",619,"9 a 10 anos",9,null,null,"?",null,"C452",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M57","v":0},{"$f":"+Coeficientes!T57","v":0}]
[" ",619,"10 a 11 anos",10,null,null,"?",null,"C453",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M58","v":0},{"$f":"+Coeficientes!T58","v":0}]
[" ",619,"11 a 12 anos",11,null,null,"?",null,"C454",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M59","v":0},{"$f":"+Coeficientes!T59","v":0}]
[" ",619,"12 a 13 anos",12,null,null,"?",null,"C455",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M60","v":0},{"$f":"+Coeficientes!T60","v":0}]
[" ",619,"13 a 14 anos",13,null,null,"?",null,"C456",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M61","v":0},{"$f":"+Coeficientes!T61","v":0}]
[" ",619,"14 a 15 anos",14,null,null,"?",null,"C457",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M62","v":0},{"$f":"+Coeficientes!T62","v":0}]
[" ",619,"Mais de 15 anos",15,null,null,"?",null,"C458",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M63","v":0},{"$f":"+Coeficientes!T63","v":0}]
[" ",null,null,null,null,null,null,null,"C459",null,null,null,null,null,null,null,null," "]
[" ",619,"ONIBUS PESADO","Anos",null,null,null,null,"C460",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I460,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,null,"Fat. Rem. Anual","Fat. Rem. Anual"]
[" ",619,"0 a 1 ano",0,null,null,"?",null,"C461",null,{"$f":"+L461","v":0.12},0.12,{"$f":"+N461","v":0.12},{"$f":"IF(calc_depr=2,U461,V461)","v":0.12},null,0.12,null," ",null,null,{"$f":"+Coeficientes!M71","v":0.12},{"$f":"+Coeficientes!T71","v":0.12}]
[" ",619,"1 a 2 anos",{"$f":"+D461+1","v":1},null,null,"?",null,"C462",null,0.10920000000000001,0.10920000000000001,{"$f":"+N462","v":0.10920000000000001},0.10920000000000001,null,0.10920000000000001,null," ",null,null,{"$f":"+Coeficientes!M72","v":0.10036364},{"$f":"+Coeficientes!T72","v":0.10920000000000001}]
[" ",619,"2 a 3 anos",{"$f":"+D462+1","v":2},null,null,"?",null,"C463",null,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,null,9.8400000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M73","v":8.2690910000000006E-2},{"$f":"+Coeficientes!T73","v":9.8400000000000001E-2}]
[" ",619,"3 a 4 anos",3,null,null,"?",null,"C464",null,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,null,8.7599999999999997E-2,null," ",null,null,{"$f":"+Coeficientes!M74","v":6.6981819999999997E-2},{"$f":"+Coeficientes!T74","v":8.7599999999999997E-2}]
[" ",619,"4 a 5 anos",4,null,null,"?",null,"C465",null,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,null,7.6799999999999993E-2,null," ",null,null,{"$f":"+Coeficientes!M75","v":5.3236360000000003E-2},{"$f":"+Coeficientes!T75","v":7.6799999999999993E-2}]
[" ",619,"5 a 6 anos",5,null,null,"?",null,"C466",null,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,null,6.6000000000000003E-2,null," ",null,null,{"$f":"+Coeficientes!M76","v":4.145455E-2},{"$f":"+Coeficientes!T76","v":6.6000000000000003E-2}]
[" ",619,"6 a 7 anos",6,null,null,"?",null,"C467",null,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,null,5.5199999999999999E-2,null," ",null,null,{"$f":"+Coeficientes!M77","v":3.1636360000000002E-2},{"$f":"+Coeficientes!T77","v":5.5199999999999999E-2}]
[" ",619,"7 a 8 anos",7,null,null,"?",null,"C468",null,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,null,4.4400000000000002E-2,null," ",null,null,{"$f":"+Coeficientes!M78","v":2.3781819999999999E-2},{"$f":"+Coeficientes!T78","v":4.4400000000000002E-2}]
[" ",619,"8 a 9 anos",8,null,null,"?",null,"C469",null,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,null,3.3599999999999998E-2,null," ",null,null,{"$f":"+Coeficientes!M79","v":1.7890909999999999E-2},{"$f":"+Coeficientes!T79","v":3.3599999999999998E-2}]
[" ",619,"9 a 10 anos",9,null,null,"?",null,"C470",null,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,null,2.2800000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M80","v":1.96364E-3},{"$f":"+Coeficientes!T80","v":2.2800000000000001E-2}]
[" ",619,"10 a 11 anos",10,null,null,"?",null,"C471",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M81","v":0},{"$f":"+Coeficientes!T81","v":0}]
[" ",619,"11 a 12 anos",11,null,null,"?",null,"C472",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M82","v":0},{"$f":"+Coeficientes!T82","v":0}]
[" ",619,"12 a 13 anos",12,null,null,"?",null,"C473",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M83","v":0},{"$f":"+Coeficientes!T83","v":0}]
[" ",619,"13 a 14 anos",13,null,null,"?",null,"C474",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M84","v":0},{"$f":"+Coeficientes!T84","v":0}]
[" ",619,"14 a 15 anos",14,null,null,"?",null,"C475",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M85","v":0},{"$f":"+Coeficientes!T85","v":0}]
[" ",619,"Mais de 15 anos",15,null,null,"?",null,"C476",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M86","v":0},{"$f":"+Coeficientes!T86","v":0}]
[" ",null,null,null,null,null,null,null,"C477",null,null,null,null,null,null,null,null," "]
[" ",619,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C478",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I478,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,null,"Fat. Rem. Anual","Fat. Rem. Anual"]
[" ",619,"0 a 1 ano",0,null,null,"?",null,"C479",null,{"$f":"+L479","v":0.12},0.12,{"$f":"+N479","v":0.12},{"$f":"IF(calc_depr=2,U479,V479)","v":0.12},null,0.12,null," ",null,null,{"$f":"+Coeficientes!M94","v":0.12},{"$f":"+Coeficientes!T94","v":0.12}]
[" ",619,"1 a 2 anos",{"$f":"+D479+1","v":1},null,null,"?",null,"C480",null,0.10920000000000001,0.10920000000000001,{"$f":"+N480","v":0.10920000000000001},0.10920000000000001,null,0.10920000000000001,null," ",null,null,{"$f":"+Coeficientes!M95","v":0.10036364},{"$f":"+Coeficientes!T95","v":0.10920000000000001}]
[" ",619,"2 a 3 anos",{"$f":"+D480+1","v":2},null,null,"?",null,"C481",null,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,null,9.8400000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M96","v":8.2690910000000006E-2},{"$f":"+Coeficientes!T96","v":9.8400000000000001E-2}]
[" ",619,"3 a 4 anos",3,null,null,"?",null,"C482",null,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,null,8.7599999999999997E-2,null," ",null,null,{"$f":"+Coeficientes!M97","v":6.6981819999999997E-2},{"$f":"+Coeficientes!T97","v":8.7599999999999997E-2}]
[" ",619,"4 a 5 anos",4,null,null,"?",null,"C483",null,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,null,7.6799999999999993E-2,null," ",null,null,{"$f":"+Coeficientes!M98","v":5.3236360000000003E-2},{"$f":"+Coeficientes!T98","v":7.6799999999999993E-2}]
[" ",619,"5 a 6 anos",5,null,null,"?",null,"C484",null,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,null,6.6000000000000003E-2,null," ",null,null,{"$f":"+Coeficientes!M99","v":4.145455E-2},{"$f":"+Coeficientes!T99","v":6.6000000000000003E-2}]
[" ",619,"6 a 7 anos",6,null,null,"?",null,"C485",null,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,null,5.5199999999999999E-2,null," ",null,null,{"$f":"+Coeficientes!M100","v":3.1636360000000002E-2},{"$f":"+Coeficientes!T100","v":5.5199999999999999E-2}]
[" ",619,"7 a 8 anos",7,null,null,"?",null,"C486",null,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,null,4.4400000000000002E-2,null," ",null,null,{"$f":"+Coeficientes!M101","v":2.3781819999999999E-2},{"$f":"+Coeficientes!T101","v":4.4400000000000002E-2}]
[" ",619,"8 a 9 anos",8,null,null,"?",null,"C487",null,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,null,3.3599999999999998E-2,null," ",null,null,{"$f":"+Coeficientes!M102","v":1.7890909999999999E-2},{"$f":"+Coeficientes!T102","v":3.3599999999999998E-2}]
[" ",619,"9 a 10 anos",9,null,null,"?",null,"C488",null,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,null,2.2800000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M103","v":1.96364E-3},{"$f":"+Coeficientes!T103","v":2.2800000000000001E-2}]
[" ",619,"10 a 11 anos",10,null,null,"?",null,"C489",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M104","v":0},{"$f":"+Coeficientes!T104","v":0}]
[" ",619,"11 a 12 anos",11,null,null,"?",null,"C490",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M105","v":0},{"$f":"+Coeficientes!T105","v":0}]
[" ",619,"12 a 13 anos",12,null,null,"?",null,"C491",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M106","v":0},{"$f":"+Coeficientes!T106","v":0}]
[" ",619,"13 a 14 anos",13,null,null,"?",null,"C492",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M107","v":0},{"$f":"+Coeficientes!T107","v":0}]
[" ",619,"14 a 15 anos",14,null,null,"?",null,"C493",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M108","v":0},{"$f":"+Coeficientes!T108","v":0}]
[" ",619,"Mais de 15 anos",15,null,null,"?",null,"C494",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M109","v":0},{"$f":"+Coeficientes!T109","v":0}]
[" ",null,null,null,null,null,null,null,"C495",null,null,null,null,null,null,null,null," "]
[" ",620,"Cálculo Remuneração por Ano",null,null,null,null,null,"C496",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C497",null,null,null,null,null,null,null,null," "]
[" ",620,"MICRO ONIBUS","Anos",null,null,null,null,"C498",null,null,null,null,null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I165,\" x \",I425)","v":"C165 x C425"},null,null,"C499",null,{"$f":"ROUND(+K165*K425,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I499,Base_c,calc_d,0)","v":0},null," "]
[" ",620,"1 a 2 anos",{"$f":"+D499+1","v":1},null,"C166 x C426",null,null,"C500",null,0,0,0,0,null,0,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D500+1","v":2},null,"C167 x C427",null,null,"C501",null,0,0,0,0,null,0,null," "]
[" ",620,"3 a 4 anos",3,null,"C168 x C428",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C502"},null,0,0,0,0,null,0,null," "]
[" ",620,"4 a 5 anos",4,null,"C169 x C429",null,null,"C503",null,0,0,0,0,null,0,null," "]
[" ",620,"5 a 6 anos",5,null,"C170 x C430",null,null,"C504",null,0,0,0,0,null,0,null," "]
[" ",620,"6 a 7 anos",6,null,"C171 x C431",null,null,"C505",null,10727.4,10727.4,-104.1,-104.1,null,10727.4,null," "]
[" ",620,"7 a 8 anos",7,null,"C172 x C432",null,null,"C506",null,0,0,0,0,null,0,null," "]
[" ",620,"8 a 9 anos",8,null,"C173 x C433",null,null,"C507",null,0,0,0,0,null,0,null," "]
[" ",620,"9 a 10 anos",9,null,"C174 x C434",null,null,"C508",null,0,0,0,0,null,0,null," "]
[" ",620,"10 a 11 anos",10,null,"C175 x C435",null,null,"C509",null,0,0,0,0,null,0,null," "]
[" ",620,"11 a 12 anos",11,null,"C176 x C436",null,null,"C510",null,0,0,0,0,null,0,null," "]
[" ",620,"12 a 13 anos",12,null,"C177 x C437",null,null,"C511",null,0,0,0,0,null,0,null," "]
[" ",620,"13 a 14 anos",13,null,"C178 x C438",null,null,"C512",null,0,0,0,0,null,0,null," "]
[" ",620,"14 a 15 anos",14,null,"C179 x C439",null,null,"C513",null,0,0,0,0,null,0,null," "]
[" ",620,"+ de 15 anos",15,null,"C180 x C440",null,null,"C514",null,0,0,0,0,null,0,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I499,\"..\",I514)","v":"Soma de C499..C514"},null,null,"C515",null,{"$f":"SUM(K499:K514)","v":10727.4},{"$f":"SUM(L499:L514)","v":10727.4},{"$f":"SUM(M499:M514)","v":-104.1},{"$f":"SUM(N499:N514)","v":-104.1},null,10727.4,null," "]
[" ",null,null,null,null,null,null,null,"C516",null,null,null,null,null,null,null,null," "]
[" ",620,"ONIBUS LEVE","Anos",null,null,null,null,"C517",null,null,null,null,null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I184,\" x \",I443)","v":"C184 x C443"},null,null,"C518",null,{"$f":"ROUND(+K184*K443,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I518,Base_c,calc_d,0)","v":0},null," "]
[" ",620,"1 a 2 anos",{"$f":"+D518+1","v":1},null,"C185 x C444",null,null,"C519",null,0,0,0,0,null,0,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D519+1","v":2},null,"C186 x C445",null,null,"C520",null,50964.56,50964.56,-1451.98,-1451.98,null,50964.56,null," "]
[" ",620,"3 a 4 anos",3,null,"C187 x C446",null,null,"C521",null,66132.59,66132.59,-1884.11,-1884.11,null,66132.59,null," "]
[" ",620,"4 a 5 anos",4,null,"C188 x C447",null,null,"C522",null,55818.33,55818.33,-1590.26,-1590.26,null,55818.33,null," "]
[" ",620,"5 a 6 anos",5,null,"C189 x C448",null,null,"C523",null,45504.08,45504.08,-1296.4100000000001,-1296.4100000000001,null,45504.08,null," "]
[" ",620,"6 a 7 anos",6,null,"C190 x C449",null,null,"C524",null,35189.82,35189.82,-1002.56,-1002.56,null,35189.82,null," "]
[" ",620,"7 a 8 anos",7,null,"C191 x C450",null,null,"C525",null,0,0,0,0,null,0,null," "]
[" ",620,"8 a 9 anos",8,null,"C192 x C451",null,null,"C526",null,0,0,0,0,null,0,null," "]
[" ",620,"9 a 10 anos",9,null,"C193 x C452",null,null,"C527",null,0,0,0,0,null,0,null," "]
[" ",620,"10 a 11 anos",10,null,"C194 x C453",null,null,"C528",null,0,0,0,0,null,0,null," "]
[" ",620,"11 a 12 anos",11,null,"C195 x C454",null,null,"C529",null,0,0,0,0,null,0,null," "]
[" ",620,"12 a 13 anos",12,null,"C196 x C455",null,null,"C530",null,0,0,0,0,null,0,null," "]
[" ",620,"13 a 14 anos",13,null,"C197 x C456",null,null,"C531",null,0,0,0,0,null,0,null," "]
[" ",620,"14 a 15 anos",14,null,"C198 x C457",null,null,"C532",null,0,0,0,0,null,0,null," "]
[" ",620,"+ de 15 anos",15,null,"C199 x C458",null,null,"C533",null,0,0,0,0,null,0,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I518,\"..\",I533)","v":"Soma de C518..C533"},null,null,"C534",null,{"$f":"SUM(K518:K533)","v":253609.38},{"$f":"SUM(L518:L533)","v":253609.38},{"$f":"SUM(M518:M533)","v":-7225.32},{"$f":"SUM(N518:N533)","v":-7225.32},null,253609.38,null," "]
[" ",null,null,null,null,null,null,null,"C535",null,null,null,null,null,null,null,null," "]
[" ",620,"ONIBUS PESADO","Anos",null,null,null,null,"C536",null,null,null,null,null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I203,\" x \",I461)","v":"C203 x C461"},null,null,"C537",null,{"$f":"ROUND(+K203*K461,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I537,Base_c,calc_d,0)","v":0},null," "]
[" ",620,"1 a 2 anos",{"$f":"+D537+1","v":1},null,"C204 x C462",null,null,"C538",null,0,0,0,0,null,0,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D538+1","v":2},null,"C205 x C463",null,null,"C539",null,347691.83,347691.83,-9923.49,-9923.49,null,347691.83,null," "]
[" ",620,"3 a 4 anos",3,null,"C206 x C464",null,null,"C540",null,309530.53000000003,309530.53000000003,-8834.33,-8834.33,null,309530.53000000003,null," "]
[" ",620,"4 a 5 anos",4,null,"C207 x C465",null,null,"C541",null,271369.23,271369.23,-7745.16,-7745.16,null,271369.23,null," "]
[" ",620,"5 a 6 anos",5,null,"C208 x C466",null,null,"C542",null,233207.93,233207.93,-6656,-6656,null,233207.93,null," "]
[" ",620,"6 a 7 anos",6,null,"C209 x C467",null,null,"C543",null,195046.63,195046.63,-5566.84,-5566.84,null,195046.63,null," "]
[" ",620,"7 a 8 anos",7,null,"C210 x C468",null,null,"C544",null,156885.34,156885.34,-4477.67,-4477.67,null,156885.34,null," "]
[" ",620,"8 a 9 anos",8,null,"C211 x C469",null,null,"C545",null,0,0,0,0,null,0,null," "]
[" ",620,"9 a 10 anos",9,null,"C212 x C470",null,null,"C546",null,0,0,0,0,null,0,null," "]
[" ",620,"10 a 11 anos",10,null,"C213 x C471",null,null,"C547",null,0,0,0,0,null,0,null," "]
[" ",620,"11 a 12 anos",11,null,"C214 x C472",null,null,"C548",null,0,0,0,0,null,0,null," "]
[" ",620,"12 a 13 anos",12,null,"C215 x C473",null,null,"C549",null,0,0,0,0,null,0,null," "]
[" ",620,"13 a 14 anos",13,null,"C216 x C474",null,null,"C550",null,0,0,0,0,null,0,null," "]
[" ",620,"14 a 15 anos",14,null,"C217 x C475",null,null,"C551",null,0,0,0,0,null,0,null," "]
[" ",620,"+ de 15 anos",15,null,"C218 x C476",null,null,"C552",null,0,0,0,0,null,0,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I537,\"..\",I552)","v":"Soma de C537..C552"},null,null,"C553",null,{"$f":"SUM(K537:K552)","v":1513731.49},{"$f":"SUM(L537:L552)","v":1513731.49},{"$f":"SUM(M537:M552)","v":-43203.489999999991},{"$f":"SUM(N537:N552)","v":-43203.489999999991},null,1513731.49,null," "]
[" ",null,null,null,null,null,null,null,"C554",null,null,null,null,null,null,null,null," "]
[" ",620,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C555",null,null,null,null,null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I222,\" x \",I479)","v":"C222 x C479"},null,null,"C556",null,{"$f":"ROUND(+K222*K479,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I556,Base_c,calc_d,0)","v":0},null," "]
[" ",620,"1 a 2 anos",{"$f":"+D556+1","v":1},null,"C223 x C480",null,null,"C557",null,0,0,0,0,null,0,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D557+1","v":2},null,"C224 x C481",null,null,"C558",null,0,0,0,0,null,0,null," "]
[" ",620,"3 a 4 anos",3,null,"C225 x C482",null,null,"C559",null,0,0,0,0,null,0,null," "]
[" ",620,"4 a 5 anos",4,null,"C226 x C483",null,null,"C560",null,26686.29,26686.29,-1088.42,-1088.42,null,26686.29,null," "]
[" ",620,"5 a 6 anos",5,null,"C227 x C484",null,null,"C561",null,0,0,0,0,null,0,null," "]
[" ",620,"6 a 7 anos",6,null,"C228 x C485",null,null,"C562",null,0,0,0,0,null,0,null," "]
[" ",620,"7 a 8 anos",7,null,"C229 x C486",null,null,"C563",null,0,0,0,0,null,0,null," "]
[" ",620,"8 a 9 anos",8,null,"C230 x C487",null,null,"C564",null,0,0,0,0,null,0,null," "]
[" ",620,"9 a 10 anos",9,null,"C231 x C488",null,null,"C565",null,0,0,0,0,null,0,null," "]
[" ",620,"10 a 11 anos",10,null,"C232 x C489",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C566"},null,0,0,0,0,null,0,null," "]
[" ",620,"11 a 12 anos",11,null,"C233 x C490",null,null,"C567",null,0,0,0,0,null,0,null," "]
[" ",620,"12 a 13 anos",12,null,"C234 x C491",null,null,"C568",null,0,0,0,0,null,0,null," "]
[" ",620,"13 a 14 anos",13,null,"C235 x C492",null,null,"C569",null,0,0,0,0,null,0,null," "]
[" ",620,"14 a 15 anos",14,null,"C236 x C493",null,null,"C570",null,0,0,0,0,null,0,null," "]
[" ",620,"+ de 15 anos",15,null,"C237 x C494",null,null,"C571",null,0,0,0,0,null,0,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I556,\"..\",I571)","v":"Soma de C556..C571"},null,null,"C572",null,{"$f":"SUM(K556:K571)","v":26686.29},{"$f":"SUM(L556:L571)","v":26686.29},{"$f":"SUM(M556:M571)","v":-1088.42},{"$f":"SUM(N556:N571)","v":-1088.42},null,26686.29,null," "]
[" ",null,null,null,null,null,null,null,"C573",null,null,null,null,null,null,null,null," "]
[" ",621,"Total Remuneração Anual da Frota",null,null,null,null,null,"C574",null,null,null,null,null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\" + \",I515)","v":" + C515"},null,null,"C575",null,{"$f":"+K515","v":10727.4},{"$f":"+L515","v":10727.4},{"$f":"+M515","v":-104.1},{"$f":"+N515","v":-104.1},null,{"$f":"VLOOKUP(I575,Base_c,calc_d,0)","v":10727.4},null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\" + \",I534)","v":" + C534"},null,null,"C576",null,{"$f":"+K534","v":253609.38},{"$f":"+L534","v":253609.38},{"$f":"+M534","v":-7225.32},{"$f":"+N534","v":-7225.32},null,{"$f":"VLOOKUP(I576,Base_c,calc_d,0)","v":253609.38},null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\" + \",I553)","v":" + C553"},null,null,"C577",null,{"$f":"+K553","v":1513731.49},{"$f":"+L553","v":1513731.49},{"$f":"+M553","v":-43203.489999999991},{"$f":"+N553","v":-43203.489999999991},null,{"$f":"VLOOKUP(I577,Base_c,calc_d,0)","v":1513731.49},null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\" + \",I472)","v":" + C472"},null,null,"C578",null,{"$f":"+K572","v":26686.29},{"$f":"+L572","v":26686.29},{"$f":"+M572","v":-1088.42},{"$f":"+N572","v":-1088.42},null,{"$f":"VLOOKUP(I578,Base_c,calc_d,0)","v":26686.29},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I575,\"..\",I578)","v":"Soma de C575..C578"},null,null,"C579",null,{"$f":"SUM(K575:K578)","v":1804754.56},{"$f":"SUM(L575:L578)","v":1804754.56},{"$f":"SUM(M575:M578)","v":-51621.329999999987},{"$f":"SUM(N575:N578)","v":-51621.329999999987},null,{"$f":"VLOOKUP(I579,Base_c,calc_d,0)","v":1804754.56},null," "]
[" ",null,null,null,null,null,null,null,"C580",null,null,null,null,null,null,null,null," "]
[" ",622,"Remuneração Mensal da Frota",null,null,null,null,null,"C581",null,null,null,null,null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(I575,\" / 12 \")","v":"C575 / 12 "},null,null,"C582",null,{"$f":"ROUND(+K575/12,2)","v":893.95},893.95,-8.68,-8.68,null,{"$f":"VLOOKUP(I582,Base_c,calc_d,0)","v":893.95},null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I576,\" / 12 \")","v":"C576 / 12 "},null,null,"C583",null,21134.12,21134.12,-602.11,-602.11,null,{"$f":"VLOOKUP(I583,Base_c,calc_d,0)","v":21134.12},null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I577,\" / 12 \")","v":"C577 / 12 "},null,null,"C584",null,126144.29,126144.29,-3600.29,-3600.29,null,{"$f":"VLOOKUP(I584,Base_c,calc_d,0)","v":126144.29},null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I578,\" / 12 \")","v":"C578 / 12 "},null,null,"C585",null,2223.86,2223.86,-90.7,-90.7,null,{"$f":"VLOOKUP(I585,Base_c,calc_d,0)","v":2223.86},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I582,\"..\",I585)","v":"Soma de C582..C585"},null,null,"C586",null,{"$f":"SUM(K582:K585)","v":150396.21999999997},{"$f":"SUM(L582:L585)","v":150396.21999999997},{"$f":"SUM(M582:M585)","v":-4301.78},{"$f":"SUM(N582:N585)","v":-4301.78},null,{"$f":"VLOOKUP(I586,Base_c,calc_d,0)","v":150396.21999999997},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"DR_Equip","index":7,"n_rows":212,"n_cols":26,"rows_kept":212,"cut":false,"hidden":false,"merged":[[193,5,193,6],[194,5,194,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[180,5,180,6],[121,5,121,6],[122,5,122,6],[123,5,123,6],[82,5,82,6],[83,5,83,6],[73,5,73,6],[74,5,74,6],[207,5,207,6],[208,5,208,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[206,5,206,6],[148,5,148,6],[187,5,187,6],[149,5,149,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[203,5,203,6],[103,5,103,6],[116,5,116,6],[84,5,84,6],[85,5,85,6],[86,5,86,6],[87,5,87,6],[88,5,88,6],[55,5,55,6],[45,5,45,6],[46,5,46,6],[47,5,47,6],[53,5,53,6],[54,5,54,6],[48,5,48,6],[49,5,49,6],[50,5,50,6],[51,5,51,6],[75,5,75,6],[78,5,78,6],[79,5,79,6],[80,5,80,6],[81,5,81,6],[181,5,181,6],[182,5,182,6],[183,5,183,6],[147,5,147,6],[124,5,124,6],[125,5,125,6],[126,5,126,6],[127,5,127,6],[128,5,128,6],[129,5,129,6],[130,5,130,6],[131,5,131,6],[144,5,144,6],[134,5,134,6],[135,5,135,6],[136,5,136,6],[137,5,137,6],[138,5,138,6],[139,5,139,6],[140,5,140,6],[141,5,141,6],[142,5,142,6],[143,5,143,6],[15,5,15,6],[65,5,65,6],[66,5,66,6],[72,5,72,6],[67,5,67,6],[68,5,68,6],[69,5,69,6],[70,5,70,6],[71,5,71,6],[42,5,42,6],[20,5,20,6],[52,5,52,6],[60,5,60,6],[16,5,16,6],[17,5,17,6],[21,5,21,6],[22,5,22,6],[25,5,25,6],[26,5,26,6],[27,5,27,6],[1,8,1,13],[12,1,12,2],[2,1,2,7],[3,1,3,6],[1,1,1,2],[6,1,6,5],[4,1,4,6],[9,1,10,1],[9,2,10,3],[9,5,9,8],[10,5,10,7],[7,1,7,5]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","DR_EQUIP",null," ",null,null,null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null," ",null,null,null,null,{"$f":"+Apura!U28","v":2.9737575307037787},{"$f":"+Apura!V28","v":2.9737575307037787},{"$f":"+Apura!W28","v":0.71358873654885602},{"$f":"+Apura!X28","v":0.85249652755335359}]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Cálculo Depreciação/Remuneração de Equipamentos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Calculo!$D$9,\" - \",+Calculo!$E$17)","v":"Cenário - Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U12","v":"Cenário 01"},{"$f":"+Apura!V12","v":"Cenário 02"},{"$f":"+Apura!W12","v":"Cenário 03"},{"$f":"+Apura!X12","v":"Cenário 04"},null,"CALC FC",null," "]
[" ",null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D11"},null,{"$f":"+Consumo!K11","v":"2017-10-31"},{"$f":"+Consumo!L11","v":"2018-06-30"},{"$f":"+Consumo!M11","v":"2018-06-30"},{"$f":"+Consumo!N11","v":"2018-06-30"},null,{"$f":"VLOOKUP(I11,Base_d,calc_d,0)","v":"2018-06-30"},null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D12"},null,null,null,null,null,null,null,null," "]
[" ","EQUIPAMENTOS",null,null,null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D13"},null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D14"},null,null,null,null,null,null,null,null," "]
[" ",100,"EQUIPAMENTOS",null,null,null,null,null,"D15",null,null,null,null,null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(\" + \",I76)","v":" + D76"},null,null,"D16",null,{"$f":"+K76","v":616000},{"$f":"+L76","v":616000},{"$f":"+M76","v":0},{"$f":"+N76","v":0},null,{"$f":"VLOOKUP(I16,Base_d,calc_d,0)","v":616000},null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(\" + \",I89)","v":" + D89"},null,null,"D17",null,{"$f":"+K89","v":293920},{"$f":"+L89","v":293920},{"$f":"+M89","v":1056},{"$f":"+N89","v":1056},null,{"$f":"VLOOKUP(I17,Base_d,calc_d,0)","v":293920},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I16,\"..\",I17)","v":"Soma de D16..D17"},null,null,"D18",null,{"$f":"SUM(K16:K17)","v":909920},{"$f":"SUM(L16:L17)","v":909920},{"$f":"SUM(M16:M17)","v":1056},{"$f":"SUM(N16:N17)","v":1056},null,{"$f":"SUM(P16:P17)","v":909920},null," "]
[" ",null,null,null,null,null,null,null,"D19",null,null,null,null,null,null,null,null," "]
[" ",200,"DEPRECIAÇÃO MENSAL DE EQUIPAMENTOS",null,null,null,null,null,"D20",null,null,null,null,null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(I148,\" / 12\")","v":"D148 / 12"},null,null,"D21",null,{"$f":"+K148/12","v":10266.666666666666},{"$f":"+L148/12","v":10266.666666666666},0,0,null,{"$f":"VLOOKUP(I21,Base_d,calc_d,0)","v":10266.666666666666},null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(I149,\" / 12\")","v":"D149 / 12"},null,null,"D22",null,{"$f":"+K149/12","v":2449.3333333333335},2449.3333333333335,8.7999999999999989,8.7999999999999989,null,{"$f":"VLOOKUP(I22,Base_d,calc_d,0)","v":2449.3333333333335},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I21,\"..\",I22)","v":"Soma de D21..D22"},null,null,"D23",null,{"$f":"SUM(K21:K22)","v":12716},{"$f":"SUM(L21:L22)","v":12716},{"$f":"SUM(M21:M22)","v":8.7999999999999989},{"$f":"SUM(N21:N22)","v":8.7999999999999989},null,{"$f":"SUM(P21:P22)","v":12716},null," "]
[" ",null,null,null,null,null,null,null,"D24",null,null,null,null,null,null,null,null," "]
[" ",300,"REMUNERAÇÃO MENSAL DE EQUIPAMENTOS",null,null,null,null,null,"D25",null,null,null,null,null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(I207,\" / 12\")","v":"D207 / 12"},null,null,"D26",null,{"$f":"+K207/12","v":6160},{"$f":"+L207/12","v":6160},0,0,null,{"$f":"VLOOKUP(I26,Base_d,calc_d,0)","v":6160},null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(I208,\" / 12\")","v":"D208 / 12"},null,null,"D27",null,{"$f":"+K208/12","v":2939.2000000000003},2939.2000000000003,10.56,10.56,null,{"$f":"VLOOKUP(I27,Base_d,calc_d,0)","v":2939.2000000000003},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I26,\"..\",I27)","v":"Soma de D26..D27"},null,null,"D28",null,{"$f":"SUM(K26:K27)","v":9099.2000000000007},{"$f":"SUM(L26:L27)","v":9099.2000000000007},{"$f":"SUM(M26:M27)","v":10.56},{"$f":"SUM(N26:N27)","v":10.56},null,{"$f":"SUM(P26:P27)","v":9099.2000000000007},null," "]
[" ",null,null,null,null,null,null,null,"D29",null,null,null,null,null,null,null,null," "]
[" ",400,"DADOS DOS EQUIPAMENTOS ",null,null,null,null,null,"D30",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D31",null,null,null,null,null,null,null,null," "]
[" ",401,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D32",null,"Quantidade","Quantidade","Quantidade","Quantidade",null,{"$f":"VLOOKUP(I32,Base_d,calc_d,0)","v":"Quantidade"},null," "]
[" ",401,"0 a 1 ano",1,null,null,"?",null,"D33",null,88,88,88,88,null,88,null," "]
[" ",401,{"$f":"CONCATENATE(D33,\" a \",D34,\" anos\")","v":"1 a 2 anos"},{"$f":"+D33+1","v":2},null,null,"?",null,"D34",null,0,0,0,0,null,0,null," "]
[" ",401,{"$f":"CONCATENATE(D34,\" a \",D35,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D35",null,0,0,0,0,null,0,null," "]
[" ",401,"3 a 4 anos",4,null,null,"?",null,"D36",null,0,0,0,0,null,0,null," "]
[" ",401,"4 a 5 anos",{"$f":"+D36+1","v":5},null,null,"?",null,"D37",null,0,0,0,0,null,0,null," "]
[" ",401,"5 a 6 anos",{"$f":"+D37+1","v":6},null,null,"?",null,"D38",null,0,0,0,0,null,0,null," "]
[" ",401,"6 a 7 anos",7,null,null,"?",null,"D39",null,0,0,0,0,null,0,null," "]
[" ",401,"7 a 8 anos",8,null,null,"?",null,"D40",null,0,0,0,0,null,0,null," "]
[" ",401,"8 a 9 anos",9,null,null,"?",null,"D41",null,0,0,0,0,null,0,null," "]
[" ",401,"acima de 10 anos",10,null,null,"?",null,"D42",null,0,0,0,0,null,0,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I33,\"..\",I42)","v":"Soma de D33..D42"},null,null,"D43",null,{"$f":"SUM(K33:K42)","v":88},{"$f":"SUM(L33:L42)","v":88},{"$f":"SUM(M33:M42)","v":88},{"$f":"SUM(N33:N42)","v":88},null,88,null," "]
[" ",null,null,null,null,null,null,null,"D44",null,null,null,null,null,null,null,null," "]
[" ",402,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D45",null,"Quantidade","Quantidade","Quantidade","Quantidade",null,{"$f":"VLOOKUP(I45,Base_d,calc_d,0)","v":"Quantidade"},null," "]
[" ",402,"0 a 1 ano",1,null,{"$f":"CONCATENATE(\"+\",I33)","v":"+D33"},null,null,"D46",null,{"$f":"+K33","v":88},88,88,88,null,88,null," "]
[" ",402,{"$f":"CONCATENATE(D46,\" a \",D47,\" anos\")","v":"1 a 2 anos"},{"$f":"+D46+1","v":2},null,{"$f":"CONCATENATE(\"+\",I34)","v":"+D34"},null,null,"D47",null,0,0,0,0,null,0,null," "]
[" ",402,{"$f":"CONCATENATE(D47,\" a \",D48,\" anos\")","v":"2 a 3 anos"},3,null,{"$f":"CONCATENATE(\"+\",I35)","v":"+D35"},null,null,"D48",null,0,0,0,0,null,0,null," "]
[" ",402,"3 a 4 anos",4,null,{"$f":"CONCATENATE(\"+\",I36)","v":"+D36"},null,null,"D49",null,{"$f":"+K36","v":0},0,0,0,null,0,null," "]
[" ",402,"4 a 5 anos",{"$f":"+D49+1","v":5},null,"+D37",null,null,"D50",null,{"$f":"+K37","v":0},0,0,0,null,0,null," "]
[" ",402,"5 a 6 anos",{"$f":"+D50+1","v":6},null,"+D38",null,null,"D51",null,{"$f":"+K38","v":0},0,0,0,null,0,null," "]
[" ",402,"6 a 7 anos",7,null,"+D39",null,null,"D52",null,{"$f":"+K39","v":0},0,0,0,null,0,null," "]
[" ",402,"7 a 8 anos",8,null,"+D40",null,null,"D53",null,{"$f":"+K40","v":0},0,0,0,null,0,null," "]
[" ",402,"8 a 9 anos",9,null,"+D41",null,null,"D54",null,{"$f":"+K41","v":0},0,0,0,null,0,null," "]
[" ",402,"acima de 10 anos",10,null,"+D42",null,null,"D55",null,{"$f":"+K42","v":0},0,0,0,null,0,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I46,\"..\",I55)","v":"Soma de D46..D55"},null,null,"D56",null,{"$f":"SUM(K46:K55)","v":88},{"$f":"SUM(L46:L55)","v":88},{"$f":"SUM(M46:M55)","v":88},{"$f":"SUM(N46:N55)","v":88},null,88,null," "]
[" ",null,null,null,null,null,null,null,"D57",null,null,null,null,null,null,null,null," "]
[" ",402,"VALOR EQUIPAMENTOS POR VEICULO",null,null,null,null,null,"D58",null,null,null,null,null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,"CONSUMO",{"$f":"+Consumo!I337","v":"B337"},null,"D59",null,{"$f":"+Consumo!K337","v":7000},{"$f":"+Consumo!L337","v":7000},{"$f":"+Consumo!M337","v":0},{"$f":"+Consumo!N337","v":0},null,{"$f":"VLOOKUP(I59,Base_d,calc_d,0)","v":7000},null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,"CONSUMO",{"$f":"+Consumo!I338","v":"B338"},null,"D60",null,{"$f":"+Consumo!K338","v":3340},{"$f":"+Consumo!L338","v":3340},{"$f":"+Consumo!M338","v":12},{"$f":"+Consumo!N338","v":12},null,{"$f":"VLOOKUP(I60,Base_d,calc_d,0)","v":3340},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I59,\"..\",I60)","v":"Soma de D59..D60"},null,null,"D61",null,{"$f":"SUM(K59:K60)","v":10340},{"$f":"SUM(L59:L60)","v":10340},12,12,null,10340,null," "]
[" ",null,null,null,null,null,null,null,"D62",null,null,null,null,null,null,null,null," "]
[" ",500,"VALOR DOS EQUIPAMENTOS POR ANO",null,null,null,null,null,"D63",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D64",null,null,null,null,null,null,null,null," "]
[" ",501,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D65",null,null,null,null,null,null,null,null," "]
[" ",501,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I$59,\" x \",I33)","v":"D59 x D33"},null,null,"D66",null,{"$f":"+K$59*K33","v":616000},{"$f":"+L$59*L33","v":616000},0,0,null,{"$f":"VLOOKUP(I66,Base_d,calc_d,0)","v":616000},null," "]
[" ",501,{"$f":"CONCATENATE(D66,\" a \",D67,\" anos\")","v":"1 a 2 anos"},{"$f":"+D66+1","v":2},null,{"$f":"CONCATENATE(I$59,\" x \",I34)","v":"D59 x D34"},null,null,"D67",null,{"$f":"+K$59*K34","v":0},0,0,0,null,{"$f":"VLOOKUP(I67,Base_d,calc_d,0)","v":0},null," "]
[" ",501,{"$f":"CONCATENATE(D67,\" a \",D68,\" anos\")","v":"2 a 3 anos"},3,null,"D59 x D35",null,null,"D68",null,{"$f":"+K$59*K35","v":0},0,0,0,null,null,null," "]
[" ",501,"3 a 4 anos",4,null,"D59 x D36",null,null,"D69",null,{"$f":"+K$59*K36","v":0},0,0,0,null,null,null," "]
[" ",501,"4 a 5 anos",{"$f":"+D69+1","v":5},null,"D59 x D37",null,null,"D70",null,{"$f":"+K$59*K37","v":0},0,0,0,null,null,null," "]
[" ",501,"5 a 6 anos",{"$f":"+D70+1","v":6},null,"D59 x D38",null,null,"D71",null,{"$f":"+K$59*K38","v":0},0,0,0,null,null,null," "]
[" ",501,"6 a 7 anos",7,null,"D59 x D39",null,null,"D72",null,{"$f":"+K$59*K39","v":0},0,0,0,null,null,null," "]
[" ",501,"7 a 8 anos",8,null,"D59 x D40",null,null,"D73",null,{"$f":"+K$59*K40","v":0},0,0,0,null,{"$f":"VLOOKUP(I73,Base_d,calc_d,0)","v":0},null," "]
[" ",501,"8 a 9 anos",9,null,"D59 x D41",null,null,"D74",null,{"$f":"+K$59*K41","v":0},0,0,0,null,{"$f":"VLOOKUP(I74,Base_d,calc_d,0)","v":0},null," "]
[" ",501,"acima de 10 anos",10,null,"D59 x D42",null,null,"D75",null,{"$f":"+K$59*K42","v":0},0,0,0,null,{"$f":"VLOOKUP(I75,Base_d,calc_d,0)","v":0},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I66,\"..\",I75)","v":"Soma de D66..D75"},null,null,"D76",null,{"$f":"SUM(K66:K75)","v":616000},{"$f":"SUM(L66:L75)","v":616000},0,0,null,616000,null," "]
[" ",null,null,null,null,null,null,null,"D77",null,null,null,null,null,null,null,null," "]
[" ",502,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D78"},null,null,null,null,null,null,null,null," "]
[" ",502,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I$60,\" x \",I46)","v":"D60 x D46"},null,null,"D79",null,{"$f":"+K$60*K46","v":293920},{"$f":"+L$60*L46","v":293920},1056,1056,null,{"$f":"VLOOKUP(I79,Base_d,calc_d,0)","v":293920},null," "]
[" ",502,{"$f":"CONCATENATE(D79,\" a \",D80,\" anos\")","v":"1 a 2 anos"},{"$f":"+D79+1","v":2},null,{"$f":"CONCATENATE(I$60,\" x \",I47)","v":"D60 x D47"},null,null,"D80",null,{"$f":"+K$60*K47","v":0},0,0,0,null,{"$f":"VLOOKUP(I80,Base_d,calc_d,0)","v":0},null," "]
[" ",502,{"$f":"CONCATENATE(D80,\" a \",D81,\" anos\")","v":"2 a 3 anos"},3,null,"D60 x D48",null,null,"D81",null,{"$f":"+K$60*K48","v":0},0,0,0,null,null,null," "]
[" ",502,"3 a 4 anos",4,null,"D60 x D49",null,null,"D82",null,{"$f":"+K$60*K49","v":0},0,0,0,null,null,null," "]
[" ",502,"4 a 5 anos",{"$f":"+D82+1","v":5},null,"D60 x D50",null,null,"D83",null,{"$f":"+K$60*K50","v":0},0,0,0,null,null,null," "]
[" ",502,"5 a 6 anos",{"$f":"+D83+1","v":6},null,"D60 x D51",null,null,"D84",null,{"$f":"+K$60*K51","v":0},0,0,0,null,null,null," "]
[" ",502,"6 a 7 anos",7,null,"D60 x D52",null,null,"D85",null,{"$f":"+K$60*K52","v":0},0,0,0,null,null,null," "]
[" ",502,"7 a 8 anos",8,null,"D60 x D53",null,null,"D86",null,{"$f":"+K$60*K53","v":0},0,0,0,null,{"$f":"VLOOKUP(I86,Base_d,calc_d,0)","v":0},null," "]
[" ",502,"8 a 9 anos",9,null,"D60 x D54",null,null,"D87",null,{"$f":"+K$60*K54","v":0},0,0,0,null,{"$f":"VLOOKUP(I87,Base_d,calc_d,0)","v":0},null," "]
[" ",502,"acima de 10 anos",10,null,"D60 x D55",null,null,"D88",null,{"$f":"+K$60*K55","v":0},0,0,0,null,{"$f":"VLOOKUP(I88,Base_d,calc_d,0)","v":0},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I79,\"..\",I88)","v":"Soma de D79..D88"},null,null,"D89",null,{"$f":"SUM(K79:K88)","v":293920},{"$f":"SUM(L79:L88)","v":293920},{"$f":"SUM(M79:M88)","v":1056},{"$f":"SUM(N79:N88)","v":1056},null,{"$f":"SUM(P79:P88)","v":293920},null," "]
[" ",null,null,null,null,null,null,null,"D90",null,null,null,null,null,null,null,null," "]
[" ",600,"FATORES DE DEPRECIAÇÃO",null,null,null,null,null,"D91",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D92",null,null,null,null,null,null,null,null," "]
[" ",601,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D93",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,{"$f":"VLOOKUP(I93,Base_d,calc_d,0)","v":"C depr anual"},null," "]
[" ",601,"0 a 1 ano",1,null,null,"?",null,"D94",null,0.2,0.2,0.2,0.2,null,0.2,null," "]
[" ",601,{"$f":"CONCATENATE(D94,\" a \",D95,\" anos\")","v":"1 a 2 anos"},{"$f":"+D94+1","v":2},null,null,"?",null,"D95",null,0.2,0.2,0.2,0.2,null,0.2,null," "]
[" ",601,{"$f":"CONCATENATE(D95,\" a \",D96,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D96",null,0.2,0.2,0.2,0.2,null,0.2,null," "]
[" ",601,"3 a 4 anos",4,null,null,"?",null,"D97",null,0.2,0.2,0.2,0.2,null,0.2,null," "]
[" ",601,"4 a 5 anos",{"$f":"+D97+1","v":5},null,null,"?",null,"D98",null,0.2,0.2,0.2,0.2,null,0.2,null," "]
[" ",601,"5 a 6 anos",{"$f":"+D98+1","v":6},null,null,"?",null,"D99",null,0,0,0,0,null,0,null," "]
[" ",601,"6 a 7 anos",7,null,null,"?",null,"D100",null,0,0,0,0,null,0,null," "]
[" ",601,"7 a 8 anos",8,null,null,"?",null,"D101",null,0,0,0,0,null,0,null," "]
[" ",601,"8 a 9 anos",9,null,null,"?",null,"D102",null,0,0,0,0,null,0,null," "]
[" ",601,"acima de 10 anos",10,null,null,"?",null,"D103",null,0,0,0,0,null,0,null," "]
[" ",601,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I94,\"..\",I103)","v":"Soma de D94..D103"},null,null,"D104",null,{"$f":"SUM(K94:K103)","v":1},{"$f":"SUM(L94:L103)","v":1},{"$f":"SUM(M94:M103)","v":1},{"$f":"SUM(N94:N103)","v":1},null,{"$f":"SUM(P94:P103)","v":1},null," "]
[" ",null,null,null,null,null,null,null,"D105",null,null,null,null,null,null,null,null," "]
[" ",602,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D106",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,{"$f":"VLOOKUP(I106,Base_d,calc_d,0)","v":"C depr anual"},null," "]
[" ",602,"0 a 1 ano",1,null,null,"?",null,"D107",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,{"$f":"CONCATENATE(D107,\" a \",D108,\" anos\")","v":"1 a 2 anos"},{"$f":"+D107+1","v":2},null,null,"?",null,"D108",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,{"$f":"CONCATENATE(D108,\" a \",D109,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D109",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"3 a 4 anos",4,null,null,"?",null,"D110",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"4 a 5 anos",{"$f":"+D110+1","v":5},null,null,"?",null,"D111",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"5 a 6 anos",{"$f":"+D111+1","v":6},null,null,"?",null,"D112",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"6 a 7 anos",7,null,null,"?",null,"D113",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"7 a 8 anos",8,null,null,"?",null,"D114",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"8 a 9 anos",9,null,null,"?",null,"D115",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"acima de 10 anos",10,null,null,"?",null,"D116",null,0.1,0.1,0.1,0.1,null,0.1,null," "]
[" ",602,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I107,\"..\",I116)","v":"Soma de D107..D116"},null,null,"D117",null,{"$f":"SUM(K107:K116)","v":0.99999999999999989},{"$f":"SUM(L107:L116)","v":0.99999999999999989},{"$f":"SUM(M107:M116)","v":0.99999999999999989},{"$f":"SUM(N107:N116)","v":0.99999999999999989},null,{"$f":"SUM(P107:P116)","v":0.99999999999999989},null," "]
[" ",null,null,null,null,null,null,null,"D118",null,null,null,null,null,null,null,null," "]
[" ",700,"DEPRECIAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D119",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D120",null,null,null,null,null,null,null,null," "]
[" ",701,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D121",null,null,null,null,null,null,null,null," "]
[" ",701,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I66,\" x \",I94)","v":"D66 x D94"},null,null,"D122",null,{"$f":"ROUND(K66*K94,2)","v":123200},123200,0,0,null,{"$f":"VLOOKUP(I122,Base_d,calc_d,0)","v":123200},null," "]
[" ",701,{"$f":"CONCATENATE(D122,\" a \",D123,\" anos\")","v":"1 a 2 anos"},{"$f":"+D122+1","v":2},null,"D67 x D95",null,null,"D123",null,0,0,0,0,null,0,null," "]
[" ",701,{"$f":"CONCATENATE(D123,\" a \",D124,\" anos\")","v":"2 a 3 anos"},3,null,"D68 x D96",null,null,"D124",null,0,0,0,0,null,0,null," "]
[" ",701,"3 a 4 anos",4,null,"D69 x D97",null,null,"D125",null,0,0,0,0,null,0,null," "]
[" ",701,"4 a 5 anos",{"$f":"+D125+1","v":5},null,"D70 x D98",null,null,"D126",null,0,0,0,0,null,0,null," "]
[" ",701,"5 a 6 anos",{"$f":"+D126+1","v":6},null,"D71 x D99",null,null,"D127",null,0,0,0,0,null,0,null," "]
[" ",701,"6 a 7 anos",7,null,"D72 x D100",null,null,"D128",null,0,0,0,0,null,0,null," "]
[" ",701,"7 a 8 anos",8,null,"D73 x D101",null,null,"D129",null,0,0,0,0,null,0,null," "]
[" ",701,"8 a 9 anos",9,null,"D74 x D102",null,null,"D130",null,0,0,0,0,null,0,null," "]
[" ",701,"acima de 10 anos",10,null,"D75 x D103",null,null,"D131",null,0,0,0,0,null,0,null," "]
[" ",701,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I122,\"..\",I131)","v":"Soma de D122..D131"},null,null,"D132",null,{"$f":"SUM(K122:K131)","v":123200},{"$f":"SUM(L122:L131)","v":123200},{"$f":"SUM(M122:M131)","v":0},{"$f":"SUM(N122:N131)","v":0},null,{"$f":"SUM(P122:P131)","v":123200},null," "]
[" ",null,null,null,null,null,null,null,"D133",null,null,null,null,null,null,null,null," "]
[" ",702,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D134",null,null,null,null,null,null,null,null," "]
[" ",702,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I79,\" x \",I107)","v":"D79 x D107"},null,null,"D135",null,{"$f":"ROUND(K79*K107,2)","v":29392},29392,105.6,105.6,null,{"$f":"VLOOKUP(I135,Base_d,calc_d,0)","v":29392},null," "]
[" ",702,{"$f":"CONCATENATE(D135,\" a \",D136,\" anos\")","v":"1 a 2 anos"},{"$f":"+D135+1","v":2},null,"D80 x D108",null,null,"D136",null,0,0,0,0,null,0,null," "]
[" ",702,{"$f":"CONCATENATE(D136,\" a \",D137,\" anos\")","v":"2 a 3 anos"},3,null,"D81 x D109",null,null,"D137",null,0,0,0,0,null,0,null," "]
[" ",702,"3 a 4 anos",4,null,"D82 x D110",null,null,"D138",null,0,0,0,0,null,0,null," "]
[" ",702,"4 a 5 anos",{"$f":"+D138+1","v":5},null,"D83 x D111",null,null,"D139",null,0,0,0,0,null,0,null," "]
[" ",702,"5 a 6 anos",{"$f":"+D139+1","v":6},null,"D84 x D112",null,null,"D140",null,0,0,0,0,null,0,null," "]
[" ",702,"6 a 7 anos",7,null,"D85 x D113",null,null,"D141",null,0,0,0,0,null,0,null," "]
[" ",702,"7 a 8 anos",8,null,"D86 x D114",null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D142"},null,0,0,0,0,null,0,null," "]
[" ",702,"8 a 9 anos",9,null,"D87 x D115",null,null,"D143",null,0,0,0,0,null,0,null," "]
[" ",702,"acima de 10 anos",10,null,"D88 x D116",null,null,"D144",null,0,0,0,0,null,0,null," "]
[" ",702,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I135,\"..\",I144)","v":"Soma de D135..D144"},null,null,"D145",null,{"$f":"SUM(K135:K144)","v":29392},{"$f":"SUM(L135:L144)","v":29392},{"$f":"SUM(M135:M144)","v":105.6},{"$f":"SUM(N135:N144)","v":105.6},null,{"$f":"SUM(P135:P144)","v":29392},null," "]
[" ",null,null,null,null,null,null,null,"D146",null,null,null,null,null,null,null,null," "]
[" ",703,"DEPRECIAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D147",null,null,null,null,null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(\" + \",I132)","v":" + D132"},null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D148"},null,{"$f":"+K132","v":123200},{"$f":"+L132","v":123200},0,0,null,{"$f":"VLOOKUP(I148,Base_d,calc_d,0)","v":123200},null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(\" + \",I145)","v":" + D145"},null,null,"D149",null,{"$f":"+K145","v":29392},{"$f":"+L145","v":29392},105.6,105.6,null,{"$f":"VLOOKUP(I149,Base_d,calc_d,0)","v":29392},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I148,\"..\",I149)","v":"Soma de D148..D149"},null,null,"D150",null,{"$f":"SUM(K148:K149)","v":152592},{"$f":"SUM(L148:L149)","v":152592},{"$f":"SUM(M148:M149)","v":105.6},{"$f":"SUM(N148:N149)","v":105.6},null,{"$f":"SUM(P148:P149)","v":152592},null," "]
[" ",null,null,null,null,null,null,null,"D151",null,null,null,null,null,null,null,null," "]
[" ",800,"FATORES DE REMUNERAÇÃO",null,null,null,null,null,"D152",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D153",null,null,null,null,null,null,null,null," "]
[" ",801,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D154"},null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,{"$f":"VLOOKUP(I154,Base_d,calc_d,0)","v":"Fat Rem. Anual"},null," ",null,null,"Fat depr anual","Fat depr anual"]
[" ",801,"0 a 1 ano",1,null,null,"?",null,"D155",null,{"$f":"+L155","v":0.12},{"$f":"+M155","v":0.12},{"$f":"+N155","v":0.12},{"$f":"IF(calc_depr=2,U155,V155)","v":0.12},null,0.12,null," ",null,null,{"$f":"+Coeficientes!M117","v":0.12},{"$f":"+Coeficientes!T117","v":0.12}]
[" ",801,{"$f":"CONCATENATE(D155,\" a \",D156,\" anos\")","v":"1 a 2 anos"},{"$f":"+D155+1","v":2},null,null,"?",null,"D156",null,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,null,9.6000000000000002E-2,null," ",null,null,{"$f":"+Coeficientes!M118","v":0.08},{"$f":"+Coeficientes!T118","v":9.6000000000000002E-2}]
[" ",801,{"$f":"CONCATENATE(D156,\" a \",D157,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D157",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,null,7.1999999999999995E-2,null," ",null,null,{"$f":"+Coeficientes!M119","v":4.8000000000000001E-2},{"$f":"+Coeficientes!T119","v":7.1999999999999995E-2}]
[" ",801,"3 a 4 anos",4,null,null,"?",null,"D158",null,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M120","v":2.4E-2},{"$f":"+Coeficientes!T120","v":4.8000000000000001E-2}]
[" ",801,"4 a 5 anos",{"$f":"+D158+1","v":5},null,null,"?",null,"D159",null,2.4E-2,2.4E-2,2.4E-2,2.4E-2,null,2.4E-2,null," ",null,null,{"$f":"+Coeficientes!M121","v":8.0000000000000002E-3},{"$f":"+Coeficientes!T121","v":2.4E-2}]
[" ",801,"5 a 6 anos",{"$f":"+D159+1","v":6},null,null,"?",null,"D160",null,{"$f":"+L160","v":0},{"$f":"+M160","v":0},{"$f":"+N160","v":0},{"$f":"IF(calc_depr=2,U160,V160)","v":0},null,0,null," ",null,null,{"$f":"+Coeficientes!M122","v":0},{"$f":"+Coeficientes!T122","v":0}]
[" ",801,"6 a 7 anos",7,null,null,"?",null,"D161",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M123","v":0},{"$f":"+Coeficientes!T123","v":0}]
[" ",801,"7 a 8 anos",8,null,null,"?",null,"D162",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M124","v":0},{"$f":"+Coeficientes!T124","v":0}]
[" ",801,"8 a 9 anos",9,null,null,"?",null,"D163",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M125","v":0},{"$f":"+Coeficientes!T125","v":0}]
[" ",801,"acima de 10 anos",10,null,null,"?",null,"D164",null,0,0,0,0,null,0,null," ",null,null,{"$f":"+Coeficientes!M126","v":0},{"$f":"+Coeficientes!T126","v":0}]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",802,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D166",null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,{"$f":"VLOOKUP(I166,Base_d,calc_d,0)","v":"Fat Rem. Anual"},null," ",null,null,"Fat depr anual","Fat depr anual"]
[" ",802,"0 a 1 ano",1,null,null,"?",null,"D167",null,{"$f":"+L167","v":0.12},{"$f":"+M167","v":0.12},{"$f":"+N167","v":0.12},{"$f":"IF(calc_depr=2,U167,V167)","v":0.12},null,0.12,null," ",null,null,{"$f":"+Coeficientes!M130","v":0},{"$f":"+Coeficientes!T140","v":0.12}]
[" ",802,{"$f":"CONCATENATE(D167,\" a \",D168,\" anos\")","v":"1 a 2 anos"},{"$f":"+D167+1","v":2},null,null,"?",null,"D168",null,0.108,0.108,0.108,0.108,null,0.108,null," ",null,null,{"$f":"+Coeficientes!M131","v":0},{"$f":"+Coeficientes!T141","v":0.108}]
[" ",802,{"$f":"CONCATENATE(D168,\" a \",D169,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D169",null,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,null,9.6000000000000002E-2,null," ",null,null,{"$f":"+Coeficientes!M132","v":0},{"$f":"+Coeficientes!T142","v":9.6000000000000002E-2}]
[" ",802,"3 a 4 anos",4,null,null,"?",null,"D170",null,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,null,8.4000000000000005E-2,null," ",null,null,{"$f":"+Coeficientes!M133","v":0},{"$f":"+Coeficientes!T143","v":8.4000000000000005E-2}]
[" ",802,"4 a 5 anos",{"$f":"+D170+1","v":5},null,null,"?",null,"D171",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,null,7.1999999999999995E-2,null," ",null,null,{"$f":"+Coeficientes!M134","v":" "},{"$f":"+Coeficientes!T144","v":7.1999999999999995E-2}]
[" ",802,"5 a 6 anos",{"$f":"+D171+1","v":6},null,null,"?",null,"D172",null,0.06,0.06,0.06,0.06,null,0.06,null," ",null,null,{"$f":"+Coeficientes!M158","v":0},{"$f":"+Coeficientes!T145","v":0.06}]
[" ",802,"6 a 7 anos",7,null,null,"?",null,"D173",null,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,null," ",null,null,{"$f":"+Coeficientes!M159","v":0},{"$f":"+Coeficientes!T146","v":4.8000000000000001E-2}]
[" ",802,"7 a 8 anos",8,null,null,"?",null,"D174",null,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,null,3.5999999999999997E-2,null," ",null,null,{"$f":"+Coeficientes!M160","v":0},{"$f":"+Coeficientes!T147","v":3.5999999999999997E-2}]
[" ",802,"8 a 9 anos",9,null,null,"?",null,"D175",null,2.4E-2,2.4E-2,2.4E-2,2.4E-2,null,2.4E-2,null," ",null,null,{"$f":"+Coeficientes!M161","v":0},{"$f":"+Coeficientes!T148","v":2.4E-2}]
[" ",802,"acima de 10 anos",10,null,null,"?",null,"D176",null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,null,1.2E-2,null," ",null,null,{"$f":"+Coeficientes!M162","v":0},{"$f":"+Coeficientes!T149","v":1.2E-2}]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",900,"REMUNERAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D178",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D179",null,null,null,null,null,null,null,null," "]
[" ",901,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D180",null,null,null,null,null,null,null,null," "]
[" ",901,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I66,\" x \",I155)","v":"D66 x D155"},null,null,"D181",null,{"$f":"ROUND(+K66*K155,2)","v":73920},73920,0,0,null,{"$f":"VLOOKUP(I181,Base_d,calc_d,0)","v":73920},null," "]
[" ",901,{"$f":"CONCATENATE(D181,\" a \",D182,\" anos\")","v":"1 a 2 anos"},{"$f":"+D181+1","v":2},null,"D67 x D156",null,null,"D182",null,0,0,0,0,null,0,null," "]
[" ",901,{"$f":"CONCATENATE(D182,\" a \",D183,\" anos\")","v":"2 a 3 anos"},3,null,"D68 x D157",null,null,"D183",null,0,0,0,0,null,0,null," "]
[" ",901,"3 a 4 anos",4,null,"D69 x D158",null,null,"D184",null,0,0,0,0,null,0,null," "]
[" ",901,"4 a 5 anos",{"$f":"+D184+1","v":5},null,"D70 x D159",null,null,"D185",null,0,0,0,0,null,0,null," "]
[" ",901,"5 a 6 anos",{"$f":"+D185+1","v":6},null,"D71 x D160",null,null,"D186",null,0,0,0,0,null,0,null," "]
[" ",901,"6 a 7 anos",7,null,"D72 x D161",null,null,"D187",null,0,0,0,0,null,0,null," "]
[" ",901,"7 a 8 anos",8,null,"D73 x D162",null,null,"D188",null,0,0,0,0,null,0,null," "]
[null,901,"8 a 9 anos",9,null,"D74 x D163",null,null,"D189",null,0,0,0,0,null,0]
[null,901,"acima de 10 anos",10,null,"D75 x D164",null,null,"D190",null,0,0,0,0,null,0]
[null,901,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I181,\"..\",I190)","v":"Soma de D181..D190"},null,null,"D191",null,{"$f":"SUM(K181:K190)","v":73920},{"$f":"SUM(L181:L190)","v":73920},{"$f":"SUM(M181:M190)","v":0},{"$f":"SUM(N181:N190)","v":0},null,{"$f":"SUM(P181:P190)","v":73920}]
[null,null,null,null,null,null,null,null,"D192"]
[null,902,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D193"]
[null,902,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I79,\" x \",I167)","v":"D79 x D167"},null,null,"D194",null,{"$f":"ROUND(+K79*K167,2)","v":35270.400000000001},35270.400000000001,126.72,126.72,null,{"$f":"VLOOKUP(I194,Base_d,calc_d,0)","v":35270.400000000001}]
[null,902,{"$f":"CONCATENATE(D194,\" a \",D195,\" anos\")","v":"1 a 2 anos"},{"$f":"+D194+1","v":2},null,"D80 x D168",null,null,"D195",null,0,0,0,0,null,0]
[null,902,{"$f":"CONCATENATE(D195,\" a \",D196,\" anos\")","v":"2 a 3 anos"},3,null,"D81 x D169",null,null,"D196",null,0,0,0,0,null,0]
[null,902,"3 a 4 anos",4,null,"D82 x D170",null,null,"D197",null,0,0,0,0,null,0]
[null,902,"4 a 5 anos",{"$f":"+D197+1","v":5},null,"D83 x D171",null,null,"D198",null,0,0,0,0,null,0]
[null,902,"5 a 6 anos",{"$f":"+D198+1","v":6},null,"D84 x D172",null,null,"D199",null,0,0,0,0,null,0]
[null,902,"6 a 7 anos",7,null,"D85 x D173",null,null,"D200",null,0,0,0,0,null,0]
[null,902,"7 a 8 anos",8,null,"D86 x D174",null,null,"D201",null,0,0,0,0,null,0]
[null,902,"8 a 9 anos",9,null,"D87 x D175",null,null,"D202",null,0,0,0,0,null,0]
[null,902,"acima de 10 anos",10,null,"D88 x D176",null,null,"D203",null,0,0,0,0,null,0]
[null,902,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I194,\"..\",I203)","v":"Soma de D194..D203"},null,null,"D204",null,{"$f":"SUM(K194:K203)","v":35270.400000000001},{"$f":"SUM(L194:L203)","v":35270.400000000001},{"$f":"SUM(M194:M203)","v":126.72},{"$f":"SUM(N194:N203)","v":126.72},null,{"$f":"SUM(P194:P203)","v":35270.400000000001}]
[null,null,null,null,null,null,null,null,"D205"]
[" ",1200,"REMUNERAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D206",null,null,null,null,null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(\" + \",I191)","v":" + D191"},null,null,"D207",null,{"$f":"+K191","v":73920},{"$f":"+L191","v":73920},0,0,null,{"$f":"VLOOKUP(I207,Base_d,calc_d,0)","v":73920},null," "]
[null,null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(\" + \",I204)","v":" + D204"},null,null,"D208",null,{"$f":"+K204","v":35270.400000000001},{"$f":"+L204","v":35270.400000000001},126.72,126.72,null,{"$f":"VLOOKUP(I208,Base_d,calc_d,0)","v":35270.400000000001}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I207,\"..\",I208)","v":"Soma de D207..D208"},null,null,"D209",null,{"$f":"SUM(K207:K208)","v":109190.39999999999},{"$f":"SUM(L207:L208)","v":109190.39999999999},{"$f":"SUM(M207:M208)","v":126.72},{"$f":"SUM(N207:N208)","v":126.72},null,{"$f":"SUM(P207:P208)","v":109190.39999999999}]
[]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"DR_Invest","index":8,"n_rows":175,"n_cols":26,"rows_kept":175,"cut":false,"hidden":false,"merged":[[125,5,125,6],[126,5,126,6],[127,5,127,6],[120,5,120,6],[123,5,123,6],[124,5,124,6],[111,5,111,6],[112,5,112,6],[113,5,113,6],[118,5,118,6],[119,5,119,6],[101,5,101,6],[102,5,102,6],[103,5,103,6],[104,5,104,6],[105,5,105,6],[106,5,106,6],[107,5,107,6],[108,5,108,6],[109,5,109,6],[110,5,110,6],[87,5,87,6],[88,5,88,6],[89,5,89,6],[94,5,94,6],[95,5,95,6],[90,5,90,6],[91,5,91,6],[96,5,96,6],[97,5,97,6],[98,5,98,6],[99,5,99,6],[100,5,100,6],[85,5,85,6],[86,5,86,6],[77,5,77,6],[78,5,78,6],[79,5,79,6],[80,5,80,6],[81,5,81,6],[61,5,61,6],[62,5,62,6],[82,5,82,6],[83,5,83,6],[84,5,84,6],[52,5,52,6],[9,5,9,8],[10,5,10,7],[26,5,26,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[19,5,19,6],[163,5,163,6],[164,5,164,6],[165,5,165,6],[53,5,53,6],[54,5,54,6],[55,5,55,6],[56,5,56,6],[57,5,57,6],[72,5,72,6],[73,5,73,6],[74,5,74,6],[75,5,75,6],[76,5,76,6],[58,5,58,6],[59,5,59,6],[60,5,60,6],[168,5,168,6],[169,5,169,6],[170,5,170,6],[171,5,171,6],[172,5,172,6],[161,5,161,6],[162,5,162,6],[33,5,33,6],[9,1,10,1],[9,2,10,3],[116,5,116,6],[117,5,117,6],[63,5,63,6],[64,5,64,6],[65,5,65,6],[66,5,66,6],[67,5,67,6],[68,5,68,6],[69,5,69,6],[50,5,50,6],[51,5,51,6],[1,8,1,13],[12,1,12,2],[6,1,6,6],[1,1,1,2],[2,1,2,6],[3,1,3,6],[4,1,4,6],[7,1,7,11]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","DR_INVEST",null," ",null,null,null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null," ",null,null,null,null,{"$f":"+Apura!U28","v":2.9737575307037787},{"$f":"+Apura!V28","v":2.9737575307037787},{"$f":"+Apura!W28","v":0.71358873654885602},{"$f":"+Apura!X28","v":0.85249652755335359}]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Cálculo Depreciação/Remuneração de Investimentos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Calculo!$D$9,\" - \",+Calculo!$E$17)","v":"Cenário - Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null," ",null,null," "," "," ",null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U12","v":"Cenário 01"},{"$f":"+Apura!V12","v":"Cenário 02"},{"$f":"+Apura!W12","v":"Cenário 03"},{"$f":"+Apura!X12","v":"Cenário 04"},null,"CALC FC",null," "]
[null,null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E11"},null,{"$f":"+Consumo!K11","v":"2017-10-31"},{"$f":"+Consumo!L11","v":"2018-06-30"},{"$f":"+Consumo!M11","v":"2018-06-30"},{"$f":"+Consumo!N11","v":"2018-06-30"},null,{"$f":"VLOOKUP(I11,Base_e,calc_d,0)","v":"2018-06-30"}]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E12"},null,null,null,null,null,null,null,null," "]
[" ","INVESTSIMENTOS",null,null,null,null,null,null,"E13",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E14",null,null,null,null,null,null,null,null," "]
[" ",101,"Deprecição/Amortização Mensal Investimentos",null,null,null,null,null,"E15",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,null,null,"E16",null,{"$f":"+K124","v":0},{"$f":"+L124","v":0},0,0,null,{"$f":"VLOOKUP(I16,Base_e,calc_d,0)","v":0},null," "]
[" ",null,"Construções",null,null,null,null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E17"},null,{"$f":"+K125","v":5416.666666666667},5416.666666666667,0,0,null,{"$f":"VLOOKUP(I17,Base_e,calc_d,0)","v":5416.666666666667},null," "]
[" ",null,"Outorga",null,null,null,null,null,"E18",null,{"$f":"+K126","v":23377.575000000001},23377.575000000001,0,0,null,{"$f":"VLOOKUP(I18,Base_e,calc_d,0)","v":23377.575000000001},null," "]
[" ",null,"Outros Investimentos",null,null,null,null,null,"E19",null,{"$f":"+K127","v":750.00000000000011},750.00000000000011,0,0,null,{"$f":"VLOOKUP(I19,Base_e,calc_d,0)","v":750.00000000000011},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I16,\"..\",I19)","v":"Soma de E16..E19"},null,null,"E20",null,{"$f":"SUM(K16:K19)","v":29544.241666666669},{"$f":"SUM(L16:L19)","v":29544.241666666669},{"$f":"SUM(M16:M19)","v":0},{"$f":"SUM(N16:N19)","v":0},null,{"$f":"VLOOKUP(I20,Base_e,calc_d,0)","v":29544.241666666669},null," "]
[" ",null,null,null,null,null,null,null,"E21",null,null,null,null,null,null,null,null," "]
[" ",102,"Remuneração Mensal de Investimentos",null,null,null,null,null,"E22",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,{"$f":"CONCATENATE(\" + \",I169)","v":" + E169"},null,null,"E23",null,{"$f":"+K169","v":50000},50000,0,0,null,{"$f":"VLOOKUP(I23,Base_e,calc_d,0)","v":50000},null," "]
[" ",null,"Construções",null,null,{"$f":"CONCATENATE(\" + \",I170)","v":" + E170"},null,null,"E24",null,26000,26000,0,0,null,{"$f":"VLOOKUP(I24,Base_e,calc_d,0)","v":26000},null," "]
[" ",null,"Outorga",null,null," + E171",null,null,"E25",null,56106.18,56106.18,0,0,null,{"$f":"VLOOKUP(I25,Base_e,calc_d,0)","v":56106.18},null," "]
[" ",null,"Outros Investimentos",null,null," + E172",null,null,"E26",null,1000,1000,0,0,null,{"$f":"VLOOKUP(I26,Base_e,calc_d,0)","v":1000},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I23,\"..\",I26)","v":"Soma de E23..E26"},null,null,"E27",null,{"$f":"SUM(K23:K26)","v":133106.18},{"$f":"SUM(L23:L26)","v":133106.18},{"$f":"SUM(M23:M26)","v":0},{"$f":"SUM(N23:N26)","v":0},null,{"$f":"VLOOKUP(I27,Base_e,calc_d,0)","v":133106.18},null," "]
[" ",null,null,null,null,null,null,null,"E28",null,null,null,null,null,null,null,null," "]
[" ",104,"Valor dos Investimentos",null,null,null,null,null,"E29",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,"CONSUMO",{"$f":"+Consumo!I351","v":"B351"},null,"E30",null,{"$f":"+Consumo!K351","v":5000000},{"$f":"+Consumo!L351","v":5000000},{"$f":"+Consumo!M351","v":0},{"$f":"+Consumo!N351","v":0},null,{"$f":"VLOOKUP(I30,Base_e,calc_d,0)","v":5000000},null," "]
[" ",null,"Construções",null,null,"CONSUMO",{"$f":"+Consumo!I352","v":"B352"},null,"E31",null,{"$f":"+Consumo!K352","v":2600000},{"$f":"+Consumo!L352","v":2600000},{"$f":"+Consumo!M352","v":0},{"$f":"+Consumo!N352","v":0},null,{"$f":"VLOOKUP(I31,Base_e,calc_d,0)","v":2600000},null," "]
[" ",null,"Outorga",null,null,"CONSUMO",{"$f":"+Consumo!I353","v":"B353"},null,"E32",null,{"$f":"+Consumo!K353","v":5610618},{"$f":"+Consumo!L353","v":5610618},{"$f":"+Consumo!M353","v":0},{"$f":"+Consumo!N353","v":0},null,{"$f":"VLOOKUP(I32,Base_e,calc_d,0)","v":5610618},null," "]
[" ",null,"Outros Investimentos",null,null,"CONSUMO",{"$f":"+Consumo!I354","v":"B354"},null,"E33",null,{"$f":"+Consumo!K354","v":100000},{"$f":"+Consumo!L354","v":100000},{"$f":"+Consumo!M354","v":0},{"$f":"+Consumo!N354","v":0},null,{"$f":"VLOOKUP(I33,Base_e,calc_d,0)","v":100000},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I30,\"..\",I33)","v":"Soma de E30..E33"},null,null,"E34",null,{"$f":"SUM(K30:K33)","v":13310618},13310618,{"$f":"SUM(M30:M33)","v":0},{"$f":"SUM(N30:N33)","v":0},null,{"$f":"VLOOKUP(I34,Base_e,calc_d,0)","v":13310618},null," "]
[" ",null,null,null,null,null,null,null,"E35",null,null,null,null,null,null,null,null," "]
[null,106,"VALOR RESIDUAL",null,null,null,null,null,"E36",null,"%","%","%","%",null,{"$f":"VLOOKUP(I36,Base_e,calc_d,0)","v":"%"}]
[null,null,"Terrenos",null,null,"CONSUMO",{"$f":"+Consumo!I358","v":"B358"},null,"E37",null,{"$f":"+Consumo!K358","v":1},{"$f":"+Consumo!L358","v":1},{"$f":"+Consumo!M358","v":1},{"$f":"+Consumo!N358","v":1},null,{"$f":"VLOOKUP(I37,Base_e,calc_d,0)","v":1}]
[null,null,"Construções",null,null,"CONSUMO",{"$f":"+Consumo!I359","v":"B359"},null,"E38",null,{"$f":"+Consumo!K359","v":0.5},{"$f":"+Consumo!L359","v":0.5},{"$f":"+Consumo!M359","v":0.5},{"$f":"+Consumo!N359","v":0.5},null,{"$f":"VLOOKUP(I38,Base_e,calc_d,0)","v":0.5}]
[null,null,"Outorga",null,null,"CONSUMO",{"$f":"+Consumo!I360","v":"B360"},null,"E39",null,{"$f":"+Consumo!K360","v":0},{"$f":"+Consumo!L360","v":0},{"$f":"+Consumo!M360","v":0},{"$f":"+Consumo!N360","v":0},null,{"$f":"VLOOKUP(I39,Base_e,calc_d,0)","v":0}]
[null,null,"Outros Investimentos",null,null,"CONSUMO",{"$f":"+Consumo!I361","v":"B361"},null,"E40",null,{"$f":"+Consumo!K361","v":0.1},{"$f":"+Consumo!L361","v":0.1},{"$f":"+Consumo!M361","v":0.1},{"$f":"+Consumo!N361","v":0.1},null,{"$f":"VLOOKUP(I40,Base_e,calc_d,0)","v":0.1}]
[null,null,null,null,null,null,null,null,"E41"]
[" ",105,"VIDA UTIL",null,null,null,null,null,"E42",null,"Anos","Anos","Anos","Anos",null,"Anos",null," "]
[" ",null,"Terrenos",null,null,"CONSUMO",{"$f":"+Consumo!I364","v":"B364"},null,"E43",null,{"$f":"+Consumo!K364","v":0},{"$f":"+Consumo!L364","v":0},{"$f":"+Consumo!M364","v":0},{"$f":"+Consumo!N364","v":0},null,{"$f":"VLOOKUP(I43,Base_e,calc_d,0)","v":0},null," "]
[" ",null,"Construções",null,null,"CONSUMO",{"$f":"+Consumo!I365","v":"B365"},null,"E44",null,{"$f":"+Consumo!K365","v":20},{"$f":"+Consumo!L365","v":20},{"$f":"+Consumo!M365","v":20},{"$f":"+Consumo!N365","v":20},null,{"$f":"VLOOKUP(I44,Base_e,calc_d,0)","v":20},null," "]
[" ",null,"Outorga",null,null,"CONSUMO",{"$f":"+Consumo!I366","v":"B366"},null,"E45",null,{"$f":"+Consumo!K366","v":20},{"$f":"+Consumo!L366","v":20},{"$f":"+Consumo!M366","v":20},{"$f":"+Consumo!N366","v":20},null,{"$f":"VLOOKUP(I45,Base_e,calc_d,0)","v":20},null," "]
[" ",null,"Outros Investimentos",null,null,"CONSUMO",{"$f":"+Consumo!I367","v":"B367"},null,"E46",null,{"$f":"+Consumo!K367","v":10},{"$f":"+Consumo!L367","v":10},{"$f":"+Consumo!M367","v":10},{"$f":"+Consumo!N367","v":10},null,{"$f":"VLOOKUP(I46,Base_e,calc_d,0)","v":10},null," "]
[" ",null,null,null,null,null,null,null,"E47",null,null,null,null,null,null,null,null," "]
[null,200,"FATORES DE DEPRECIAÇÃO e AMORTIZAÇÃO",null,null,null,null,null,"E48"]
[null,null,null,null,null,null,null,null,"E49"]
[null,201,"Construções","Anos",null,null,null,null,"E50",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,"Anos",null,null,null,1,1,1,1]
[null,null,{"$f":"CONCATENATE(\"Ano \",D51-1,\" a \",D51)","v":"Ano 0 a 1"},1,null,{"$f":"CONCATENATE(\" 1/ \",I$44,\" x (1-\",I$38,\")\")","v":" 1/ E44 x (1-E38)"},null,null,"E51",null,{"$f":"1/K$44*(1-K$38)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,{"$f":"VLOOKUP(I51,Base_e,calc_d,0)","v":2.5000000000000001E-2},null,null,null,{"$f":"+T50-K51","v":0.97499999999999998},{"$f":"+U50-L51","v":0.97499999999999998},0.97499999999999998,0.97499999999999998]
[null,null,{"$f":"CONCATENATE(\"Ano \",D52-1,\" a \",D52)","v":"Ano 1 a 2"},{"$f":"+D51+1","v":2},null," 1/ E44 x (1-E38)",null,null,"E52",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,{"$f":"+T51-K52","v":0.95},0.95,0.95,0.95]
[null,null,"Ano 2 a 3",{"$f":"+D52+1","v":3},null," 1/ E44 x (1-E38)",null,null,"E53",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.92499999999999993,0.92499999999999993,0.92499999999999993,0.92499999999999993]
[null,null,"Ano 3 a 4",4,null," 1/ E44 x (1-E38)",null,null,"E54",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991]
[null,null,"Ano 4 a 5",{"$f":"+D54+1","v":5},null," 1/ E44 x (1-E38)",null,null,"E55",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.87499999999999989,0.87499999999999989,0.87499999999999989,0.87499999999999989]
[null,null,"Ano 5 a 6",6,null," 1/ E44 x (1-E38)",null,null,"E56",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.84999999999999987,0.84999999999999987,0.84999999999999987,0.84999999999999987]
[null,null,"Ano 6 a 7",7,null," 1/ E44 x (1-E38)",null,null,"E57",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.82499999999999984,0.82499999999999984,0.82499999999999984,0.82499999999999984]
[null,null,"Ano 7 a 8",8,null," 1/ E44 x (1-E38)",null,null,"E58",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.79999999999999982,0.79999999999999982,0.79999999999999982,0.79999999999999982]
[null,null,"Ano 8 a 9",9,null," 1/ E44 x (1-E38)",null,null,"E59",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.7749999999999998,0.7749999999999998,0.7749999999999998,0.7749999999999998]
[null,null,"Ano 9 a 10",10,null," 1/ E44 x (1-E38)",null,null,"E60",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.74999999999999978,0.74999999999999978,0.74999999999999978,0.74999999999999978]
[null,null,"Ano 10 a 11",11,null," 1/ E44 x (1-E38)",null,null,"E61",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.72499999999999976,0.72499999999999976,0.72499999999999976,0.72499999999999976]
[null,null,"Ano 11 a 12",12,null," 1/ E44 x (1-E38)",null,null,"E62",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.69999999999999973,0.69999999999999973,0.69999999999999973,0.69999999999999973]
[null,null,"Ano 12 a 13",13,null," 1/ E44 x (1-E38)",null,null,"E63",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.67499999999999971,0.67499999999999971,0.67499999999999971,0.67499999999999971]
[null,null,"Ano 13 a 14",14,null," 1/ E44 x (1-E38)",null,null,"E64",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.64999999999999969,0.64999999999999969,0.64999999999999969,0.64999999999999969]
[null,null,"Ano 14 a 15",15,null," 1/ E44 x (1-E38)",null,null,"E65",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.62499999999999967,0.62499999999999967,0.62499999999999967,0.62499999999999967]
[null,null,"Ano 15 a 16",16,null," 1/ E44 x (1-E38)",null,null,"E66",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.59999999999999964,0.59999999999999964,0.59999999999999964,0.59999999999999964]
[null,null,"Ano 16 a 17",17,null," 1/ E44 x (1-E38)",null,null,"E67",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.57499999999999962,{"$f":"+U66-L67","v":0.57499999999999962},{"$f":"+V66-M67","v":0.57499999999999962},{"$f":"+W66-N67","v":0.57499999999999962}]
[null,null,"Ano 17 a 18",18,null," 1/ E44 x (1-E38)",null,null,"E68",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.5499999999999996,0.5499999999999996,0.5499999999999996,0.5499999999999996]
[null,null,"Ano 18 a 19",19,null," 1/ E44 x (1-E38)",null,null,"E69",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.52499999999999958,0.52499999999999958,0.52499999999999958,0.52499999999999958]
[null,null,"Ano 19 a 20",20,null," 1/ E44 x (1-E38)",null,null,"E70",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,0.49999999999999956,0.49999999999999956,0.49999999999999956,0.49999999999999956]
[null,null,null,null,null,null,null,null,"E71"]
[null,202,"Outorga","Anos",null,null,null,null,"E72",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,"Anos",null,null,null,1,1,1,1]
[null,null,{"$f":"CONCATENATE(\"Ano \",D73-1,\" a \",D73)","v":"Ano 0 a 1"},1,null,{"$f":"CONCATENATE(\" 1/ \",I$45,\" x (1-\",I$39,\")\")","v":" 1/ E45 x (1-E39)"},null,null,"E73",null,{"$f":"1/K$45*(1-K$39)","v":0.05},0.05,0.05,0.05,null,{"$f":"VLOOKUP(I73,Base_e,calc_d,0)","v":0.05},null,null,null,{"$f":"+T72-K73","v":0.95},{"$f":"+U72-L73","v":0.95},{"$f":"+V72-M73","v":0.95},{"$f":"+W72-N73","v":0.95}]
[null,null,"Ano 1 a 2",{"$f":"+D73+1","v":2},null," 1/ E45 x (1-E39)",null,null,"E74",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,{"$f":"+T73-K74","v":0.89999999999999991},0.89999999999999991,0.89999999999999991,0.89999999999999991]
[null,null,"Ano 2 a 3",{"$f":"+D74+1","v":3},null," 1/ E45 x (1-E39)",null,null,"E75",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.84999999999999987,0.84999999999999987,0.84999999999999987,0.84999999999999987]
[null,null,"Ano 3 a 4",4,null," 1/ E45 x (1-E39)",null,null,"E76",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.79999999999999982,0.79999999999999982,0.79999999999999982,0.79999999999999982]
[null,null,"Ano 4 a 5",5,null," 1/ E45 x (1-E39)",null,null,"E77",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.74999999999999978,0.74999999999999978,0.74999999999999978,0.74999999999999978]
[null,null,"Ano 5 a 6",6,null," 1/ E45 x (1-E39)",null,null,"E78",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.69999999999999973,0.69999999999999973,0.69999999999999973,0.69999999999999973]
[null,null,"Ano 6 a 7",7,null," 1/ E45 x (1-E39)",null,null,"E79",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.64999999999999969,0.64999999999999969,0.64999999999999969,0.64999999999999969]
[null,null,"Ano 7 a 8",8,null," 1/ E45 x (1-E39)",null,null,"E80",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.59999999999999964,0.59999999999999964,0.59999999999999964,0.59999999999999964]
[null,null,"Ano 8 a 9",9,null," 1/ E45 x (1-E39)",null,null,"E81",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.5499999999999996,0.5499999999999996,0.5499999999999996,0.5499999999999996]
[null,null,"Ano 9 a 10",10,null," 1/ E45 x (1-E39)",null,null,"E82",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.49999999999999961,0.49999999999999961,0.49999999999999961,0.49999999999999961]
[null,null,"Ano 10 a 11",11,null," 1/ E45 x (1-E39)",null,null,"E83",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.44999999999999962,0.44999999999999962,0.44999999999999962,0.44999999999999962]
[null,null,"Ano 11 a 12",12,null," 1/ E45 x (1-E39)",null,null,"E84",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.39999999999999963,0.39999999999999963,0.39999999999999963,0.39999999999999963]
[null,null,"Ano 12 a 13",13,null," 1/ E45 x (1-E39)",null,null,"E85",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.34999999999999964,0.34999999999999964,0.34999999999999964,0.34999999999999964]
[null,null,"Ano 13 a 14",14,null," 1/ E45 x (1-E39)",null,null,"E86",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.29999999999999966,0.29999999999999966,0.29999999999999966,0.29999999999999966]
[null,null,"Ano 14 a 15",15,null," 1/ E45 x (1-E39)",null,null,"E87",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.24999999999999967,0.24999999999999967,0.24999999999999967,0.24999999999999967]
[null,null,"Ano 15 a 16",16,null," 1/ E45 x (1-E39)",null,null,"E88",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.19999999999999968,0.19999999999999968,0.19999999999999968,0.19999999999999968]
[null,null,"Ano 16 a 17",17,null," 1/ E45 x (1-E39)",null,null,"E89",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,0.14999999999999969,0.14999999999999969,0.14999999999999969,0.14999999999999969]
[null,null,"Ano 17 a 18",18,null," 1/ E45 x (1-E39)",null,null,"E90",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,9.9999999999999686E-2,9.9999999999999686E-2,9.9999999999999686E-2,9.9999999999999686E-2]
[null,null,"Ano 18 a 19",19,null," 1/ E45 x (1-E39)",null,null,"E91",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,4.9999999999999684E-2,4.9999999999999684E-2,4.9999999999999684E-2,4.9999999999999684E-2]
[null,null,"Ano 19 a 20",20,null," 1/ E45 x (1-E39)",null,null,"E92",null,0.05,0.05,0.05,0.05,null,0.05,null,null,null,-3.1918911957973251E-16,-3.1918911957973251E-16,-3.1918911957973251E-16,-3.1918911957973251E-16]
[null,null,null,null,null,null,null,null,"E93"]
[null,203,"Outros investimentos","Anos",null,null,null,null,"E94",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,"Anos"]
[null,null,{"$f":"CONCATENATE(\"Ano \",D95-1,\" a \",D95)","v":"Ano 0 a 1"},1,null,{"$f":"CONCATENATE(\" 1/ \",I$46,\" x (1-\",I$40,\")\")","v":" 1/ E46 x (1-E40)"},null,null,"E95",null,{"$f":"1/K$46*(1-K$40)","v":9.0000000000000011E-2},9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,{"$f":"VLOOKUP(I95,Base_e,calc_d,0)","v":9.0000000000000011E-2}]
[null,null,"Ano 1 a 2",{"$f":"+D95+1","v":2},null," 1/ E46 x (1-E40)",null,null,"E96",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 2 a 3",{"$f":"+D96+1","v":3},null," 1/ E46 x (1-E40)",null,null,"E97",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 3 a 4",4,null," 1/ E46 x (1-E40)",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E98"},null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 4 a 5",5,null," 1/ E46 x (1-E40)",null,null,"E99",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 5 a 6",6,null," 1/ E46 x (1-E40)",null,null,"E100",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 6 a 7",7,null," 1/ E46 x (1-E40)",null,null,"E101",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 7 a 8",8,null," 1/ E46 x (1-E40)",null,null,"E102",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 8 a 9",9,null," 1/ E46 x (1-E40)",null,null,"E103",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 9 a 10",10,null," 1/ E46 x (1-E40)",null,null,"E104",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 10 a 11",11,null," 1/ E46 x (1-E40)",null,null,"E105",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 11 a 12",12,null," 1/ E46 x (1-E40)",null,null,"E106",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 12 a 13",13,null," 1/ E46 x (1-E40)",null,null,"E107",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 13 a 14",14,null," 1/ E46 x (1-E40)",null,null,"E108",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 14 a 15",15,null," 1/ E46 x (1-E40)",null,null,"E109",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 15 a 16",16,null," 1/ E46 x (1-E40)",null,null,"E110",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 16 a 17",17,null," 1/ E46 x (1-E40)",null,null,"E111",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 17 a 18",18,null," 1/ E46 x (1-E40)",null,null,"E112",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 18 a 19",19,null," 1/ E46 x (1-E40)",null,null,"E113",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,"Ano 19 a 20",20,null," 1/ E46 x (1-E40)",null,null,"E114",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2]
[null,null,null,null,null,null,null,null,"E115"]
[null,204,"VALOR DEPRECIAÇÃO ANUAL",null,null,null,null,null,"E116"]
[null,null,"Terrenos",null,null,"Sem depreciação",null,null,"E117",null,0,0,0,0,null,{"$f":"VLOOKUP(I117,Base_e,calc_d,0)","v":0}]
[null,null,"Construções",null,null,{"$f":"CONCATENATE(I31,\" x \",I51)","v":"E31 x E51"},null,null,"E118",null,{"$f":"+K31*K51","v":65000},{"$f":"+L31*L51","v":65000},{"$f":"+M31*M51","v":0},{"$f":"+N31*N51","v":0},null,{"$f":"VLOOKUP(I118,Base_e,calc_d,0)","v":65000}]
[null,null,"Outorga",null,null,{"$f":"CONCATENATE(I32,\" x \",I73)","v":"E32 x E73"},null,null,"E119",null,{"$f":"+K32*K73","v":280530.90000000002},{"$f":"+L32*L73","v":280530.90000000002},{"$f":"+M32*M73","v":0},{"$f":"+N32*N73","v":0},null,{"$f":"VLOOKUP(I119,Base_e,calc_d,0)","v":280530.90000000002}]
[null,null,"Outros Investimentos",null,null,{"$f":"CONCATENATE(I33,\" x \",I95)","v":"E33 x E95"},null,null,"E120",null,{"$f":"+K33*K95","v":9000.0000000000018},{"$f":"+L33*L95","v":9000.0000000000018},{"$f":"+M33*M95","v":0},{"$f":"+N33*N95","v":0},null,{"$f":"VLOOKUP(I120,Base_e,calc_d,0)","v":9000.0000000000018}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I117,\"..\",I120)","v":"Soma de E117..E120"},null,null,"E121",null,{"$f":"SUM(K117:K120)","v":354530.9},354530.9,{"$f":"SUM(M117:M120)","v":0},{"$f":"SUM(N117:N120)","v":0},null,{"$f":"VLOOKUP(I121,Base_e,calc_d,0)","v":354530.9}]
[null,null,null,null,null,null,null,null,"E122"]
[null,205,"VALOR DEPRECIAÇÃO MENSAL",null,null,null,null,null,"E123"]
[null,null,"Terrenos",null,null,"Sem depreciação",null,null,"E124",null,{"$f":"ROUND(+K117/12,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I124,Base_e,calc_d,0)","v":0}]
[null,null,"Construções",null,null,{"$f":"CONCATENATE(I44,\" x \",I58)","v":"E44 x E58"},null,null,"E125",null,{"$f":"+K118/12","v":5416.666666666667},{"$f":"+L118/12","v":5416.666666666667},{"$f":"+M118/12","v":0},0,null,{"$f":"VLOOKUP(I125,Base_e,calc_d,0)","v":5416.666666666667}]
[null,null,"Outorga",null,null,{"$f":"CONCATENATE(I45,\" x \",I80)","v":"E45 x E80"},null,null,"E126",null,{"$f":"+K119/12","v":23377.575000000001},{"$f":"+L119/12","v":23377.575000000001},0,0,null,{"$f":"VLOOKUP(I126,Base_e,calc_d,0)","v":23377.575000000001}]
[null,null,"Outros Investimentos",null,null,{"$f":"CONCATENATE(I46,\" x \",I102)","v":"E46 x E102"},null,null,"E127",null,{"$f":"+K120/12","v":750.00000000000011},750.00000000000011,0,0,null,{"$f":"VLOOKUP(I127,Base_e,calc_d,0)","v":750.00000000000011}]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I124,\"..\",I127)","v":"Soma de E124..E127"},null,null,"E128",null,{"$f":"SUM(K124:K127)","v":29544.241666666669},29544.241666666669,{"$f":"SUM(M124:M127)","v":0},{"$f":"SUM(N124:N127)","v":0},null,{"$f":"VLOOKUP(I128,Base_e,calc_d,0)","v":29544.241666666669}]
[null,null,null,null,null,null,null,null,"E129"]
[null,300,"Fatores de Remuneração de Investimentos",null,null,null,null,null,"E130"]
[null,null,null,null,null,null,null,null,"E131"]
[null,null,"Terrenos","Anos",null,null,null,null,"E132",null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,"Fat Rem. Anual",null,null,null,1,1,1,1]
[null,null,{"$f":"CONCATENATE(\"Ano \",D133-1,\" a \",D133)","v":"Ano 0 a 1"},1,null,null,null,null,"E133",null,{"$f":"+T132*Taxa_remuner","v":0.12},{"$f":"+U132*Taxa_remuner","v":0.12},{"$f":"+V132*Taxa_remuner","v":0.12},{"$f":"+W132*Taxa_remuner","v":0.12},null,{"$f":"VLOOKUP(I133,Base_e,calc_d,0)","v":0.12},null,null,null,{"$f":"+T132","v":1},{"$f":"+U132","v":1},{"$f":"+V132","v":1},{"$f":"+W132","v":1}]
[null,null,"Ano 1 a 2",{"$f":"+D133+1","v":2},null,null,null,null,"E134",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,{"$f":"+T133","v":1},1,1,1]
[null,null,"Ano 2 a 3",{"$f":"+D134+1","v":3},null,null,null,null,"E135",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 3 a 4",4,null,null,null,null,"E136",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 4 a 5",5,null,null,null,null,"E137",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 5 a 6",6,null,null,null,null,"E138",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 6 a 7",7,null,null,null,null,"E139",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 7 a 8",8,null,null,null,null,"E140",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 8 a 9",9,null,null,null,null,"E141",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 9 a 10",10,null,null,null,null,"E142",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 10 a 11",11,null,null,null,null,"E143",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 11 a 12",12,null,null,null,null,"E144",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 12 a 13",13,null,null,null,null,"E145",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 13 a 14",14,null,null,null,null,"E146",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 14 a 15",15,null,null,null,null,"E147",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 15 a 16",16,null,null,null,null,"E148",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 16 a 17",17,null,null,null,null,"E149",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 17 a 18",18,null,null,null,null,"E150",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 18 a 19",19,null,null,null,null,"E151",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,"Ano 19 a 20",20,null,null,null,null,"E152",null,0.12,0.12,0.12,0.12,null,0.12,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,"E153"]
[" ",null,null,null,null,null,null,null,"E154",null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,"Fat Rem. Anual",null," "]
[" ",null,"Terrenos",null,null,null,"?",null,"E155",null,{"$f":"+Taxa_remuner","v":0.12},0.12,0.12,0.12,null,{"$f":"VLOOKUP(I155,Base_e,calc_d,0)","v":0.12},null," "]
[" ",null,"Construções",null,null,null,"?",null,"E156",null,0.12,0.12,0.12,0.12,null,{"$f":"VLOOKUP(I156,Base_e,calc_d,0)","v":0.12},null," "]
[" ",null,"Outorga",null,null,null,"?",null,"E157",null,0.12,0.12,{"$f":"+Taxa_remuner","v":0.12},{"$f":"+Taxa_remuner","v":0.12},null,{"$f":"VLOOKUP(I157,Base_e,calc_d,0)","v":0.12},null," "]
[" ",null,"Outros Investimentos",null,null,null,"?",null,"E158",null,0.12,0.12,{"$f":"+Taxa_remuner","v":0.12},{"$f":"+Taxa_remuner","v":0.12},null,{"$f":"VLOOKUP(I158,Base_e,calc_d,0)","v":0.12},null," "]
[" ",null,null,null,null,null,null,null,"E159",null,null,null,null,null,null,null,null," "]
[" ",108,"Remuneração Anual de Investimentos",null,null,null,null,null,"E160",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E161",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,{"$f":"CONCATENATE(I30,\" x \",I155)","v":"E30 x E155"},null,null,"E162",null,{"$f":"ROUND(K30*K155,2)","v":600000},600000,0,0,null,{"$f":"VLOOKUP(I162,Base_e,calc_d,0)","v":600000},null," "]
[" ",null,"Construções",null,null,{"$f":"CONCATENATE(I31,\" x \",I156)","v":"E31 x E156"},null,null,"E163",null,312000,312000,0,0,null,312000,null," "]
[" ",null,"Outorga",null,null,{"$f":"CONCATENATE(I32,\" x \",I157)","v":"E32 x E157"},null,null,"E164",null,673274.16,673274.16,0,0,null,673274.16,null," "]
[" ",null,"Outros Investimentos",null,null,{"$f":"CONCATENATE(I33,\" x \",I158)","v":"E33 x E158"},null,null,"E165",null,12000,12000,0,0,null,12000,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I162,\"..\",I165)","v":"Soma de E162..E165"},null,null,"E166",null,{"$f":"SUM(K162:K165)","v":1597274.1600000001},{"$f":"SUM(L162:L165)","v":1597274.1600000001},{"$f":"SUM(M162:M165)","v":0},{"$f":"SUM(N162:N165)","v":0},null,1597274.1600000001,null," "]
[" ",null,null,null,null,null,null,null,"E167",null,null,null,null,null,null,null,null," "]
[" ",109,"Remuneração Mensal de Investimentos",null,null,null,null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E168"},null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,{"$f":"CONCATENATE(\"+\",I162,\" / 12\")","v":"+E162 / 12"},null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E169"},null,{"$f":"ROUND(+K162/12,2)","v":50000},50000,0,0,null,{"$f":"VLOOKUP(I169,Base_e,calc_d,0)","v":50000},null," "]
[" ",null,"Construções",null,null,"+E163 / 12",null,null,"E170",null,26000,26000,0,0,null,{"$f":"VLOOKUP(I170,Base_e,calc_d,0)","v":26000},null," "]
[" ",null,"Outorga",null,null,"+E164 / 12",null,null,"E171",null,56106.18,56106.18,0,0,null,{"$f":"VLOOKUP(I171,Base_e,calc_d,0)","v":56106.18},null," "]
[" ",null,"Outros Investimentos",null,null,{"$f":"CONCATENATE(\"+\",I165,\" / 12\")","v":"+E165 / 12"},null,null,"E172",null,1000,1000,0,0,null,{"$f":"VLOOKUP(I172,Base_e,calc_d,0)","v":1000},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I169,\"..\",I172)","v":"Soma de E169..E172"},null,null,"E173",null,{"$f":"SUM(K169:K172)","v":133106.18},{"$f":"SUM(L169:L172)","v":133106.18},{"$f":"SUM(M169:M172)","v":0},{"$f":"SUM(N169:N172)","v":0},null,{"$f":"VLOOKUP(I173,Base_e,calc_d,0)","v":133106.18},null," "]
[" ",null,null,null,null,null,null,null,"E174",null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Renov_Frota","index":9,"n_rows":2208,"n_cols":33,"rows_kept":2208,"cut":false,"hidden":false,"merged":[[2072,1,2072,2],[9,11,9,14],[11,1,11,2],[132,1,132,2],[9,2,9,3],[21,1,21,2],[40,2,40,3],[78,1,78,2],[229,1,229,2],[326,1,326,2],[423,1,423,2],[520,1,520,2],[617,1,617,2],[714,1,714,2],[811,1,811,2],[908,1,908,2],[6,1,6,6],[1,1,1,2],[9,6,9,7],[2,1,2,10],[3,1,3,10],[4,1,4,10],[7,1,7,11],[1005,1,1005,2],[1102,1,1102,2],[1199,1,1199,2],[1296,1,1296,2],[1393,1,1393,2],[1975,1,1975,2],[1490,1,1490,2],[1587,1,1587,2],[1684,1,1684,2],[1781,1,1781,2],[1878,1,1878,2]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","FC_FROTA",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","APURAÇÃO MOVIMENTO RENOVAÇÃO DA FROTA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Calculo!$D$9,\" - \",+Calculo!$E$17)","v":"Cenário - Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,"ANO",null,"REFERÊNIA",null," ","ORDEM"," ","CATEGORIA DE VEICULO",null,null,null,"TOTAL",null,"M","L","P","A","T",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DADOS INICIAIS DA FROTA",null,null,null,null,null,null,null,null,null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",101,"Valor Veiculo Novo com Rodagem",null,null,null,"CONSUMO",501,null,null,null,{"$f":"+Consumo!P239","v":250000},{"$f":"+Consumo!P240","v":278336.2},{"$f":"+Consumo!P241","v":303858.5},{"$f":"+Consumo!P242","v":362649.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",102,"Valor do Veiculo sem Rodagem",null,null,null,"CONSUMO",504,null,null,null,{"$f":"+Consumo!P257","v":246606.88},{"$f":"+Consumo!P258","v":269653.78000000003},{"$f":"+Consumo!P259","v":294454.46000000002},{"$f":"+Consumo!P260","v":347477.79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",103,"Vida Útil (anos)",null,null,null,"CONSUMO",502,null,null,null,{"$f":"+Consumo!$P251","v":8},{"$f":"+Consumo!$P251","v":8},{"$f":"+Consumo!$P251","v":8},{"$f":"+Consumo!$P251","v":8},null,null,{"$f":"+L18","v":8},{"$f":"+M18","v":8},{"$f":"+N18","v":8},{"$f":"+O18","v":8},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",103,"Valor Residual",null,null,null,"CONSUMO",503,null,null,null,{"$f":"+Consumo!$P245","v":0.15},{"$f":"+Consumo!$P245","v":0.15},{"$f":"+Consumo!$P245","v":0.15},{"$f":"+Consumo!$P245","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COEFICIENTE DE DEPRECIAÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",201,"Coeficiente Deprec ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"0 a 1 ano",0,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P251","v":0.10625},{"$f":"+DR_Frota!P271","v":0.10625},{"$f":"+DR_Frota!P291","v":0.09},{"$f":"+DR_Frota!P311","v":0.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"1 a 2 anos",{"$f":"+D25+1","v":1},null,null,"DR_FROTA",{"$f":"+H25","v":615},null,null,null,{"$f":"+DR_Frota!P252","v":0.10625},{"$f":"+DR_Frota!P272","v":0.10625},{"$f":"+DR_Frota!P292","v":9.0000000000000011E-2},{"$f":"+DR_Frota!P312","v":9.0000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"2 a 3 anos",{"$f":"+D26+1","v":2},null,null,"DR_FROTA",{"$f":"+H26","v":615},null,null,null,{"$f":"+DR_Frota!P253","v":0.10625000000000001},{"$f":"+DR_Frota!P273","v":0.10625000000000001},{"$f":"+DR_Frota!P293","v":9.0000000000000011E-2},{"$f":"+DR_Frota!P313","v":9.0000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"3 a 4 anos",3,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P254","v":0.10625},{"$f":"+DR_Frota!P274","v":0.10625},{"$f":"+DR_Frota!P294","v":9.0000000000000011E-2},{"$f":"+DR_Frota!P314","v":9.0000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"4 a 5 anos",4,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P255","v":0.10625},{"$f":"+DR_Frota!P275","v":0.10625},{"$f":"+DR_Frota!P295","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P315","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"5 a 6 anos",5,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P256","v":0.10625},{"$f":"+DR_Frota!P276","v":0.10625},{"$f":"+DR_Frota!P296","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P316","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"6 a 7 anos",6,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P257","v":0.10624999999999998},{"$f":"+DR_Frota!P277","v":0.10624999999999998},{"$f":"+DR_Frota!P297","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P317","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"7 a 8 anos",7,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P258","v":0.10624999999999998},{"$f":"+DR_Frota!P278","v":0.10624999999999998},{"$f":"+DR_Frota!P298","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P318","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"8 a 9 anos",8,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P259","v":0},{"$f":"+DR_Frota!P279","v":0},{"$f":"+DR_Frota!P299","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P319","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"9 a 10 anos",9,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P260","v":0},{"$f":"+DR_Frota!P280","v":0},{"$f":"+DR_Frota!P300","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P320","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"10 a 11 anos",10,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P261","v":0},{"$f":"+DR_Frota!P281","v":0},{"$f":"+DR_Frota!P301","v":0},{"$f":"+DR_Frota!P321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"11 a 12 anos",11,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P262","v":0},{"$f":"+DR_Frota!P282","v":0},{"$f":"+DR_Frota!P302","v":0},{"$f":"+DR_Frota!P322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"12 a 13 anos",12,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P263","v":0},{"$f":"+DR_Frota!P283","v":0},{"$f":"+DR_Frota!P303","v":0},{"$f":"+DR_Frota!P323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"13 a 14 anos",13,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P264","v":0},{"$f":"+DR_Frota!P284","v":0},{"$f":"+DR_Frota!P304","v":0},{"$f":"+DR_Frota!P324","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"14 a 15 anos",14,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P265","v":0},{"$f":"+DR_Frota!P285","v":0},{"$f":"+DR_Frota!P305","v":0},{"$f":"+DR_Frota!P325","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"+ de 15 anos",15,null,null,"DR_FROTA",615,null,null,null,{"$f":"+DR_Frota!P266","v":0},{"$f":"+DR_Frota!P286","v":0},{"$f":"+DR_Frota!P306","v":0},{"$f":"+DR_Frota!P326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,null,null,{"$f":"SUM(L25:L40)","v":0.84999999999999987},{"$f":"SUM(M25:M40)","v":0.84999999999999987},{"$f":"SUM(N25:N40)","v":0.90000000000000036},{"$f":"SUM(O25:O40)","v":0.90000000000000036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",202,"Coeficiente Acumulado Inicio Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"0 a 1 ano",0,null,null,null," =",null,null,null,{"$f":"+L43+L24","v":0},{"$f":"+M43+M24","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"1 a 2 anos",{"$f":"+D44+1","v":1},null,null,null," =",null,null,null,{"$f":"+L44+L25","v":0.10625},0.10625,0.09,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"2 a 3 anos",{"$f":"+D45+1","v":2},null,null,null," =",null,null,null,0.21249999999999999,0.21249999999999999,0.18,0.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"3 a 4 anos",3,null,null,null," =",null,null,null,0.31874999999999998,0.31874999999999998,0.27,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"4 a 5 anos",4,null,null,null," =",null,null,null,0.42499999999999999,0.42499999999999999,0.36000000000000004,0.36000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"5 a 6 anos",5,null,null,null," =",null,null,null,0.53125,0.53125,0.45000000000000007,0.45000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"6 a 7 anos",6,null,null,null," =",null,null,null,0.63749999999999996,0.63749999999999996,0.54,0.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"7 a 8 anos",7,null,null,null," =",null,null,null,0.74374999999999991,0.74374999999999991,0.63000000000000012,0.63000000000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"8 a 9 anos",8,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.7200000000000002,0.7200000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"9 a 10 anos",9,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.81000000000000028,0.81000000000000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"10 a 11 anos",10,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"11 a 12 anos",11,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"12 a 13 anos",12,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"13 a 14 anos",13,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"14 a 15 anos",14,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"+ de 15 anos",15,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",202,"Coeficiente Acumulado Final Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"0 a 1 ano",0,null,null,null," =",null,null,null,{"$f":"+L61+L25","v":0.10625},{"$f":"+M61+M25","v":0.10625},{"$f":"+N61+N25","v":0.09},{"$f":"+O61+O25","v":0.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"1 a 2 anos",{"$f":"+D62+1","v":1},null,null,null," =",null,null,null,0.21249999999999999,0.21249999999999999,0.18,0.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"2 a 3 anos",{"$f":"+D63+1","v":2},null,null,null," =",null,null,null,0.31874999999999998,0.31874999999999998,0.27,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"3 a 4 anos",3,null,null,null," =",null,null,null,0.42499999999999999,0.42499999999999999,0.36000000000000004,0.36000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"4 a 5 anos",4,null,null,null," =",null,null,null,0.53125,0.53125,0.45000000000000007,0.45000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"5 a 6 anos",5,null,null,null," =",null,null,null,0.63749999999999996,0.63749999999999996,0.54,0.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"6 a 7 anos",6,null,null,null," =",null,null,null,0.74374999999999991,0.74374999999999991,0.63000000000000012,0.63000000000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"7 a 8 anos",7,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.7200000000000002,0.7200000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"8 a 9 anos",8,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.81000000000000028,0.81000000000000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"9 a 10 anos",9,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"10 a 11 anos",10,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"11 a 12 anos",11,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"12 a 13 anos",12,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"13 a 14 anos",13,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"14 a 15 anos",14,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"+ de 15 anos",15,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA INICIAL",null,null,0,null,null,null,null,null,null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",302,"Aquisição veiculos Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B81*100+E82","v":30200},"0 a 1 ano",0,{"$f":"+E79","v":0},null,null," =",null,null,null,{"$f":"+L$16*L136","v":0},0,0,0,{"$f":"SUM(L82:O82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B82","v":30200},"1 a 2 anos",{"$f":"+D82+1","v":1},{"$f":"+E82","v":0},null,null," =",null,null,null,0,0,0,0,{"$f":"SUM(L83:O83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B83","v":30200},"2 a 3 anos",{"$f":"+D83+1","v":2},{"$f":"+E83","v":0},null,null," =",null,null,null,0,539307.56000000006,3533453.5200000005,0,4072761.0800000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"3 a 4 anos",3,0,null,null," =",null,null,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"4 a 5 anos",4,0,null,null," =",null,null,null,0,808961.34000000008,3533453.5200000005,347477.79,4689892.6500000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"5 a 6 anos",5,0,null,null," =",null,null,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"6 a 7 anos",6,0,null,null," =",null,null,null,246606.88,808961.34000000008,3533453.5200000005,0,4589021.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"7 a 8 anos",7,0,null,null," =",null,null,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"8 a 9 anos",8,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"9 a 10 anos",9,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"10 a 11 anos",10,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"11 a 12 anos",11,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"12 a 13 anos",12,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"13 a 14 anos",13,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"14 a 15 anos",14,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"+ de 15 anos",15,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,null,null,{"$f":"SUM(L82:L97)","v":246606.88},{"$f":"SUM(M82:M97)","v":3775152.92},{"$f":"SUM(N82:N97)","v":21200721.120000001},{"$f":"SUM(O82:O97)","v":347477.79},{"$f":"SUM(P82:P97)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",303,"Depreciação Acumulada Inicio do Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B100*100+E101","v":30300},"0 a 1 ano",0,{"$f":"+E97","v":0},null,null," =",null,null,null,{"$f":"+L82*-L$44","v":0},{"$f":"+M82*-M44","v":0},0,0,{"$f":"SUM(L101:O101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B101","v":30300},"1 a 2 anos",{"$f":"+D101+1","v":1},{"$f":"+E101","v":0},null,null," =",null,null,null,{"$f":"+L83*-L$45","v":0},0,0,0,{"$f":"SUM(L102:O102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B102","v":30300},"2 a 3 anos",{"$f":"+D102+1","v":2},{"$f":"+E102","v":0},null,null," =",null,null,null,{"$f":"+L84*-L$46","v":0},-114602.85650000001,-636021.63360000006,0,-750624.49010000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"3 a 4 anos",3,0,null,null," =",null,null,null,{"$f":"+L85*-L$47","v":0},-257856.42712500002,-954032.45040000021,0,-1211888.8775250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"4 a 5 anos",4,0,null,null," =",null,null,null,{"$f":"+L86*-L$48","v":0},-343808.56950000004,-1272043.2672000004,-125092.00440000001,-1740943.8411000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"5 a 6 anos",5,0,null,null," =",null,null,null,{"$f":"+L87*-L$49","v":0},-429760.71187500004,-1590054.0840000005,0,-2019814.7958750005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"6 a 7 anos",6,0,null,null," =",null,null,null,{"$f":"+L88*-L$50","v":-157211.886},-515712.85425000003,-1908064.9008000004,0,-2580989.6410500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"7 a 8 anos",7,0,null,null," =",null,null,null,{"$f":"+L89*-L$51","v":0},0,-2226075.7176000006,0,-2226075.7176000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"8 a 9 anos",8,0,null,null," =",null,null,null,{"$f":"+L90*-L$52","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"9 a 10 anos",9,0,null,null," =",null,null,null,{"$f":"+L91*-L$53","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"10 a 11 anos",10,0,null,null," =",null,null,null,{"$f":"+L92*-L$54","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"11 a 12 anos",11,0,null,null," =",null,null,null,{"$f":"+L93*-L$55","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"12 a 13 anos",12,0,null,null," =",null,null,null,{"$f":"+L94*-L$56","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"13 a 14 anos",13,0,null,null," =",null,null,null,{"$f":"+L95*-L$57","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"14 a 15 anos",14,0,null,null," =",null,null,null,{"$f":"+L96*-L$58","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"+ de 15 anos",15,0,null,null," =",null,null,null,{"$f":"+L97*-L$59","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,null,null,{"$f":"SUM(L101:L116)","v":-157211.886},{"$f":"SUM(M101:M116)","v":-1661741.4192500003},{"$f":"SUM(N101:N116)","v":-8586292.0536000021},{"$f":"SUM(O101:O116)","v":-125092.00440000001},{"$f":"SUM(P101:P116)","v":-10530337.363250002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",304,"VALOR DA FROTA",null,"Ano ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo inicial",null,{"$f":"+E116","v":0},null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(L120:O120)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Aquisições",null,{"$f":"+E120","v":0},null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(L121:O121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Baixa",null,{"$f":"+E121","v":0},null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(L122:O122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo final",null,0,null,null,null,null,null,null,{"$f":"+L98","v":246606.88},{"$f":"+M98","v":3775152.92},{"$f":"+N98","v":21200721.120000001},{"$f":"+O98","v":347477.79},{"$f":"SUM(L123:O123)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",305,"DEPRECIAÇÃO ACUMULADA",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo inicial",null,0,null,null,null,null,null,null,{"$f":"+L103","v":0},{"$f":"+M103","v":-114602.85650000001},{"$f":"+N103","v":-636021.63360000006},{"$f":"+O103","v":0},{"$f":"SUM(L126:O126)","v":-750624.49010000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Depreciação do Ano",null,0,null,null,null,null,null,null,{"$f":"+L35","v":0},0,0,0,{"$f":"SUM(L127:O127)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Baixa Depreciação",null,0,null,null,null,null,null,null,0,{"$f":"+M125+M126+M127","v":-114602.85650000001},{"$f":"+N125+N126+N127","v":-636021.63360000006},{"$f":"+O125+O126+O127","v":0},{"$f":"SUM(L128:O128)","v":-750624.49010000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo final da Depreciação",null,0,null,null,null,null,null,null,{"$f":"+L117","v":-157211.886},{"$f":"+M117","v":-1661741.4192500003},{"$f":"+N117","v":-8586292.0536000021},{"$f":"+O117","v":-125092.00440000001},{"$f":"SUM(L129:O129)","v":-10530337.363250002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",306,"VALOR LIQUIDO",null,0,null,null,null,null,null,null,{"$f":"+L123+L129","v":89394.994000000006},{"$f":"+M123+M129","v":2113411.5007499997},{"$f":"+N123+N129","v":12614429.066399999},{"$f":"+O123+O129","v":222385.78559999997},{"$f":"SUM(L131:O131)","v":15039621.346749999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,1,null,null,null,null,{"$f":"+E133*1000","v":1000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J133+1","v":1001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",311,"Distribuição da Frota por Ano","Anos",{"$f":"+E133","v":1},null,null,null,null,{"$f":"+J134+1","v":1002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B135*100+E136","v":31101},"0 a 1 ano",0,{"$f":"+E135","v":1},null,"DR_FROTA",608,null,{"$f":"+J135+1","v":1003},null,{"$f":"+DR_Frota!P18","v":0},{"$f":"+DR_Frota!P38","v":0},{"$f":"+DR_Frota!P58","v":0},{"$f":"+DR_Frota!P78","v":0},{"$f":"SUM(L136:O136)","v":0},null,{"$f":"IF($D136>R$18-1,L136,0)","v":0},{"$f":"IF($D136>S$18-1,M136,0)","v":0},{"$f":"IF($D136>T$18-1,N136,0)","v":0},{"$f":"IF($D136>U$18-1,O136,0)","v":0},{"$f":"SUM(R136:U136)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B136","v":31101},"1 a 2 anos",{"$f":"+D136+1","v":1},{"$f":"+E136","v":1},null,"DR_FROTA",608,null,{"$f":"+J136+1","v":1004},null,{"$f":"+DR_Frota!P19","v":0},{"$f":"+DR_Frota!P39","v":0},{"$f":"+DR_Frota!P59","v":0},{"$f":"+DR_Frota!P79","v":0},{"$f":"SUM(L137:O137)","v":0},null,0,0,0,0,{"$f":"SUM(R137:U137)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B137","v":31101},"2 a 3 anos",{"$f":"+D137+1","v":2},{"$f":"+E137","v":1},null,"DR_FROTA",608,null,1005,null,{"$f":"+DR_Frota!P20","v":0},{"$f":"+DR_Frota!P40","v":2},{"$f":"+DR_Frota!P60","v":12},{"$f":"+DR_Frota!P80","v":0},14,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"3 a 4 anos",3,1,null,"DR_FROTA",608,null,1006,null,{"$f":"+DR_Frota!P21","v":0},{"$f":"+DR_Frota!P41","v":3},{"$f":"+DR_Frota!P61","v":12},{"$f":"+DR_Frota!P81","v":0},15,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"4 a 5 anos",4,1,null,"DR_FROTA",608,null,1007,null,{"$f":"+DR_Frota!P22","v":0},{"$f":"+DR_Frota!P42","v":3},{"$f":"+DR_Frota!P62","v":12},{"$f":"+DR_Frota!P82","v":1},16,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"5 a 6 anos",5,1,null,"DR_FROTA",608,null,1008,null,{"$f":"+DR_Frota!P23","v":0},{"$f":"+DR_Frota!P43","v":3},{"$f":"+DR_Frota!P63","v":12},{"$f":"+DR_Frota!P83","v":0},15,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"6 a 7 anos",6,1,null,"DR_FROTA",608,null,1009,null,{"$f":"+DR_Frota!P24","v":1},{"$f":"+DR_Frota!P44","v":3},{"$f":"+DR_Frota!P64","v":12},{"$f":"+DR_Frota!P84","v":0},16,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"7 a 8 anos",7,1,null,"DR_FROTA",608,null,1010,null,{"$f":"+DR_Frota!P25","v":0},{"$f":"+DR_Frota!P45","v":0},{"$f":"+DR_Frota!P65","v":12},{"$f":"+DR_Frota!P85","v":0},12,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"8 a 9 anos",8,1,null,"DR_FROTA",608,null,1011,null,{"$f":"+DR_Frota!P26","v":0},{"$f":"+DR_Frota!P46","v":0},{"$f":"+DR_Frota!P66","v":0},{"$f":"+DR_Frota!P86","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"9 a 10 anos",9,1,null,"DR_FROTA",608,null,1012,null,{"$f":"+DR_Frota!P27","v":0},{"$f":"+DR_Frota!P47","v":0},{"$f":"+DR_Frota!P67","v":0},{"$f":"+DR_Frota!P87","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"10 a 11 anos",10,1,null,"DR_FROTA",608,null,1013,null,{"$f":"+DR_Frota!P28","v":0},{"$f":"+DR_Frota!P48","v":0},{"$f":"+DR_Frota!P68","v":0},{"$f":"+DR_Frota!P88","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"11 a 12 anos",11,1,null,"DR_FROTA",608,null,1014,null,{"$f":"+DR_Frota!P29","v":0},{"$f":"+DR_Frota!P49","v":0},{"$f":"+DR_Frota!P69","v":0},{"$f":"+DR_Frota!P89","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"12 a 13 anos",12,1,null,"DR_FROTA",608,null,1015,null,{"$f":"+DR_Frota!P30","v":0},{"$f":"+DR_Frota!P50","v":0},{"$f":"+DR_Frota!P70","v":0},{"$f":"+DR_Frota!P90","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"13 a 14 anos",13,1,null,"DR_FROTA",608,null,1016,null,{"$f":"+DR_Frota!P31","v":0},{"$f":"+DR_Frota!P51","v":0},{"$f":"+DR_Frota!P71","v":0},{"$f":"+DR_Frota!P91","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"14 a 15 anos",14,1,null,"DR_FROTA",608,null,1017,null,{"$f":"+DR_Frota!P32","v":0},{"$f":"+DR_Frota!P52","v":0},{"$f":"+DR_Frota!P72","v":0},{"$f":"+DR_Frota!P92","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"+ de 15 anos",15,1,null,"DR_FROTA",608,null,1018,null,{"$f":"+DR_Frota!P33","v":0},{"$f":"+DR_Frota!P53","v":0},{"$f":"+DR_Frota!P73","v":0},{"$f":"+DR_Frota!P93","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1019,null,{"$f":"SUM(L136:L151)","v":1},{"$f":"SUM(M136:M151)","v":14},{"$f":"SUM(N136:N151)","v":72},{"$f":"SUM(O136:O151)","v":1},{"$f":"SUM(L152:O152)","v":88},null,{"$f":"SUM(R136:R151)","v":0},{"$f":"SUM(S136:S151)","v":0},{"$f":"SUM(T136:T151)","v":0},{"$f":"SUM(U136:U151)","v":0},0,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,1020,null,{"$f":"SUMPRODUCT($D136:$D151,L136:L151)","v":6},{"$f":"SUMPRODUCT($D136:$D151,M136:M151)","v":58},{"$f":"SUMPRODUCT($D136:$D151,N136:N151)","v":324},{"$f":"SUMPRODUCT($D136:$D151,O136:O151)","v":4},{"$f":"SUM(L153:O153)","v":392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,1021,null,{"$f":"+L153/L152","v":6},{"$f":"+M153/M152","v":4.1428571428571432},{"$f":"+N153/N152","v":4.5},{"$f":"+O153/O152","v":4},{"$f":"+P153/P152","v":4.4545454545454541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",312,"Valor da Frota","Anos",null,null,null,null,null,1023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B156*100+E157","v":31201},"0 a 1 ano",0,{"$f":"+E151","v":1},null,null," =",null,1024,null,{"$f":"+L$16*L136","v":0},0,0,0,{"$f":"SUM(L157:O157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B157","v":31201},"1 a 2 anos",{"$f":"+D157+1","v":1},{"$f":"+E157","v":1},null,null," =",null,1025,null,0,0,0,0,{"$f":"SUM(L158:O158)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B158","v":31201},"2 a 3 anos",{"$f":"+D158+1","v":2},{"$f":"+E158","v":1},null,null," =",null,1026,null,{"$f":"+L$16*L138","v":0},539307.56000000006,3533453.5200000005,0,{"$f":"SUM(L159:O159)","v":4072761.0800000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"3 a 4 anos",3,1,null,null," =",null,1027,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"4 a 5 anos",4,1,null,null," =",null,1028,null,0,808961.34000000008,3533453.5200000005,347477.79,4689892.6500000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"5 a 6 anos",5,1,null,null," =",null,1029,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"6 a 7 anos",6,1,null,null," =",null,1030,null,246606.88,808961.34000000008,3533453.5200000005,0,4589021.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"7 a 8 anos",7,1,null,null," =",null,1031,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"8 a 9 anos",8,1,null,null," =",null,1032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"9 a 10 anos",9,1,null,null," =",null,1033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"10 a 11 anos",10,1,null,null," =",null,1034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"11 a 12 anos",11,1,null,null," =",null,1035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"12 a 13 anos",12,1,null,null," =",null,1036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"13 a 14 anos",13,1,null,null," =",null,1037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"14 a 15 anos",14,1,null,null," =",null,1038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"+ de 15 anos",15,1,null,null," =",null,1039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1040,null,{"$f":"SUM(L157:L172)","v":246606.88},{"$f":"SUM(M157:M172)","v":3775152.92},{"$f":"SUM(N157:N172)","v":21200721.120000001},{"$f":"SUM(O157:O172)","v":347477.79},{"$f":"SUM(P157:P172)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",313,"Depreciação do Ano","Anos",null,null,null,null,null,1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B175*100+E176","v":31301},"0 a 1 ano",0,{"$f":"+E170","v":1},null,null," =",null,1043,null,{"$f":"+L157*-L$25","v":0},{"$f":"+M157*-M$25","v":0},{"$f":"+N157*-N$25","v":0},{"$f":"+O157*-O$25","v":0},{"$f":"SUM(L176:O176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B176","v":31301},"1 a 2 anos",{"$f":"+D176+1","v":1},{"$f":"+E176","v":1},null,null," =",null,1044,null,{"$f":"+L158*-L$26","v":0},{"$f":"+M158*-M$26","v":0},{"$f":"+N158*-N$26","v":0},{"$f":"+O158*-O$26","v":0},{"$f":"SUM(L177:O177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B177","v":31301},"2 a 3 anos",{"$f":"+D177+1","v":2},{"$f":"+E177","v":1},null,null," =",null,1045,null,{"$f":"+L159*-L$27","v":0},{"$f":"+M159*-M$27","v":-57301.428250000012},{"$f":"+N159*-N$27","v":-318010.81680000009},{"$f":"+O159*-O$27","v":0},-375312.24505000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"3 a 4 anos",3,1,null,null," =",null,1046,null,{"$f":"+L160*-L$28","v":0},{"$f":"+M160*-M$28","v":-85952.14237500001},{"$f":"+N160*-N$28","v":-318010.81680000009},{"$f":"+O160*-O$28","v":0},-403962.95917500008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"4 a 5 anos",4,1,null,null," =",null,1047,null,{"$f":"+L161*-L$29","v":0},{"$f":"+M161*-M$29","v":-85952.14237500001},{"$f":"+N161*-N$29","v":-318010.81680000015},{"$f":"+O161*-O$29","v":-31273.001100000005},-435235.96027500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"5 a 6 anos",5,1,null,null," =",null,1048,null,{"$f":"+L162*-L$30","v":0},{"$f":"+M162*-M$30","v":-85952.14237500001},{"$f":"+N162*-N$30","v":-318010.81680000015},{"$f":"+O162*-O$30","v":0},-403962.95917500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"6 a 7 anos",6,1,null,null," =",null,1049,null,{"$f":"+L163*-L$31","v":-26201.980999999996},{"$f":"+M163*-M$31","v":-85952.142374999996},{"$f":"+N163*-N$31","v":-318010.81680000015},{"$f":"+O163*-O$31","v":0},-430164.94017500011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"7 a 8 anos",7,1,null,null," =",null,1050,null,{"$f":"+L164*-L$32","v":0},{"$f":"+M164*-M$32","v":0},{"$f":"+N164*-N$32","v":-318010.81680000015},{"$f":"+O164*-O$32","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"8 a 9 anos",8,1,null,null," =",null,1051,null,{"$f":"+L165*-L$33","v":0},{"$f":"+M165*-M$33","v":0},{"$f":"+N165*-N$33","v":0},{"$f":"+O165*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"9 a 10 anos",9,1,null,null," =",null,1052,null,{"$f":"+L166*-L$34","v":0},{"$f":"+M166*-M$34","v":0},{"$f":"+N166*-N$34","v":0},{"$f":"+O166*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"10 a 11 anos",10,1,null,null," =",null,1053,null,{"$f":"+L167*-L$35","v":0},{"$f":"+M167*-M$35","v":0},{"$f":"+N167*-N$35","v":0},{"$f":"+O167*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"11 a 12 anos",11,1,null,null," =",null,1054,null,{"$f":"+L168*-L$36","v":0},{"$f":"+M168*-M$36","v":0},{"$f":"+N168*-N$36","v":0},{"$f":"+O168*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"12 a 13 anos",12,1,null,null," =",null,1055,null,{"$f":"+L169*-L$37","v":0},{"$f":"+M169*-M$37","v":0},{"$f":"+N169*-N$37","v":0},{"$f":"+O169*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"13 a 14 anos",13,1,null,null," =",null,1056,null,{"$f":"+L170*-L$38","v":0},{"$f":"+M170*-M$38","v":0},{"$f":"+N170*-N$38","v":0},{"$f":"+O170*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"14 a 15 anos",14,1,null,null," =",null,1057,null,{"$f":"+L171*-L$39","v":0},{"$f":"+M171*-M$39","v":0},{"$f":"+N171*-N$39","v":0},{"$f":"+O171*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"+ de 15 anos",15,1,null,null," =",null,1058,null,{"$f":"+L172*-L$40","v":0},{"$f":"+M172*-M$40","v":0},{"$f":"+N172*-N$40","v":0},{"$f":"+O172*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1059,null,{"$f":"SUM(L176:L191)","v":-26201.980999999996},{"$f":"SUM(M176:M191)","v":-401109.99775000004},{"$f":"SUM(N176:N191)","v":-1908064.9008000009},{"$f":"SUM(O176:O191)","v":-31273.001100000005},{"$f":"SUM(P176:P191)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",314,"Depreciação Acumulada","Anos",null,null,null,null,null,1061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B194*100+E195","v":31401},"0 a 1 ano",0,{"$f":"+E172","v":1},null,null," =",null,1062,null,{"$f":"+L157*-L$62","v":0},{"$f":"+M157*-M$62","v":0},{"$f":"+N157*-N$62","v":0},{"$f":"+O157*-O$62","v":0},{"$f":"SUM(L195:O195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B195","v":31401},"1 a 2 anos",{"$f":"+D195+1","v":1},{"$f":"+E195","v":1},null,null," =",null,1063,null,{"$f":"+L158*-L$63","v":0},{"$f":"+M158*-M$63","v":0},{"$f":"+N158*-N$63","v":0},{"$f":"+O158*-O$63","v":0},{"$f":"SUM(L196:O196)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B196","v":31401},"2 a 3 anos",{"$f":"+D196+1","v":2},{"$f":"+E196","v":1},null,null," =",null,1064,null,{"$f":"+L159*-L$64","v":0},{"$f":"+M159*-M$64","v":-171904.28474999999},{"$f":"+N159*-N$64","v":-954032.45040000021},{"$f":"+O159*-O$64","v":0},-1125936.7351500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"3 a 4 anos",3,1,null,null," =",null,1065,null,{"$f":"+L160*-L$65","v":0},{"$f":"+M160*-M$65","v":-343808.56950000004},{"$f":"+N160*-N$65","v":-1272043.2672000004},{"$f":"+O160*-O$65","v":0},-1615851.8367000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"4 a 5 anos",4,1,null,null," =",null,1066,null,{"$f":"+L161*-L$66","v":0},{"$f":"+M161*-M$66","v":-429760.71187500004},{"$f":"+N161*-N$66","v":-1590054.0840000005},{"$f":"+O161*-O$66","v":-156365.0055},-2176179.8013750007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"5 a 6 anos",5,1,null,null," =",null,1067,null,{"$f":"+L162*-L$67","v":0},{"$f":"+M162*-M$67","v":-515712.85425000003},{"$f":"+N162*-N$67","v":-1908064.9008000004},{"$f":"+O162*-O$67","v":0},-2423777.7550500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"6 a 7 anos",6,1,null,null," =",null,{"$f":"+J200+1","v":1068},null,{"$f":"+L163*-L$68","v":-183413.86699999997},{"$f":"+M163*-M$68","v":-601664.99662500003},{"$f":"+N163*-N$68","v":-2226075.7176000006},{"$f":"+O163*-O$68","v":0},-3011154.5812250003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"7 a 8 anos",7,1,null,null," =",null,1069,null,{"$f":"+L164*-L$69","v":0},{"$f":"+M164*-M$69","v":0},{"$f":"+N164*-N$69","v":-2544086.5344000012},{"$f":"+O164*-O$69","v":0},-2544086.5344000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"8 a 9 anos",8,1,null,null," =",null,1070,null,{"$f":"+L165*-L$70","v":0},{"$f":"+M165*-M$70","v":0},{"$f":"+N165*-N$70","v":0},{"$f":"+O165*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"9 a 10 anos",9,1,null,null," =",null,1071,null,{"$f":"+L166*-L$71","v":0},{"$f":"+M166*-M$71","v":0},{"$f":"+N166*-N$71","v":0},{"$f":"+O166*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"10 a 11 anos",10,1,null,null," =",null,1072,null,{"$f":"+L167*-L$72","v":0},{"$f":"+M167*-M$72","v":0},{"$f":"+N167*-N$72","v":0},{"$f":"+O167*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"11 a 12 anos",11,1,null,null," =",null,1073,null,{"$f":"+L168*-L$73","v":0},{"$f":"+M168*-M$73","v":0},{"$f":"+N168*-N$73","v":0},{"$f":"+O168*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"12 a 13 anos",12,1,null,null," =",null,1074,null,{"$f":"+L169*-L$74","v":0},{"$f":"+M169*-M$74","v":0},{"$f":"+N169*-N$74","v":0},{"$f":"+O169*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"13 a 14 anos",13,1,null,null," =",null,1075,null,{"$f":"+L170*-L$75","v":0},{"$f":"+M170*-M$75","v":0},{"$f":"+N170*-N$75","v":0},{"$f":"+O170*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"14 a 15 anos",14,1,null,null," =",null,1076,null,{"$f":"+L171*-L$76","v":0},{"$f":"+M171*-M$76","v":0},{"$f":"+N171*-N$76","v":0},{"$f":"+O171*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"+ de 15 anos",15,1,null,null," =",null,1077,null,{"$f":"+L172*-L$77","v":0},{"$f":"+M172*-M$77","v":0},{"$f":"+N172*-N$77","v":0},{"$f":"+O172*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1078,null,{"$f":"SUM(L195:L210)","v":-183413.86699999997},{"$f":"SUM(M195:M210)","v":-2062851.4170000004},{"$f":"SUM(N195:N210)","v":-10494356.954400003},{"$f":"SUM(O195:O210)","v":-156365.0055},{"$f":"SUM(P195:P210)","v":-12896987.243900003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",315,"VALOR DA FROTA",null,"Ano ",null,null,null,null,1080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B213*100+E214","v":31501},"Saldo inicial",null,{"$f":"+E210","v":1},null,null,null,null,1081,null,{"$f":"+L123","v":246606.88},{"$f":"+M123","v":3775152.92},{"$f":"+N123","v":21200721.120000001},{"$f":"+O123","v":347477.79},{"$f":"SUM(L214:O214)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B214","v":31501},"Aquisições",null,{"$f":"+E214","v":1},null,null,null,null,1082,null,0,0,0,0,{"$f":"SUM(L215:O215)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B215","v":31501},"Baixa",null,{"$f":"+E215","v":1},null,null,null,null,1083,null,{"$f":"-L214-L215+L217","v":0},{"$f":"-M214-M215+M217","v":0},{"$f":"-N214-N215+N217","v":0},{"$f":"-O214-O215+O217","v":0},{"$f":"SUM(L216:O216)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B216","v":31501},"Saldo final",null,1,null,null,null,null,1084,null,{"$f":"+L173","v":246606.88},{"$f":"+M173","v":3775152.92},{"$f":"+N173","v":21200721.120000001},{"$f":"+O173","v":347477.79},{"$f":"SUM(L217:O217)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,1,null,null,null,null,1085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",316,"DEPRECIAÇÃO ACUMULADA",null,1,null,null,null,null,1086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B219*100+E220","v":31601},"Saldo inicial",null,1,null,null,null,null,1087,null,{"$f":"+L129","v":-157211.886},{"$f":"+M129","v":-1661741.4192500003},{"$f":"+N129","v":-8586292.0536000021},{"$f":"+O129","v":-125092.00440000001},{"$f":"SUM(L220:O220)","v":-10530337.363250002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B220","v":31601},"Depreciação do Ano",null,1,null,null,null,null,1088,null,{"$f":"+L192","v":-26201.980999999996},{"$f":"+M192","v":-401109.99775000004},{"$f":"+N192","v":-1908064.9008000009},{"$f":"+O192","v":-31273.001100000005},{"$f":"SUM(L221:O221)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B221","v":31601},"Baixa Depreciação",null,1,null,null,null,null,1089,null,{"$f":"+L223-L220-L221","v":0},{"$f":"+M223-M220-M221","v":0},{"$f":"+N223-N220-N221","v":0},{"$f":"+O223-O220-O221","v":0},{"$f":"SUM(L222:O222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B222","v":31601},"Saldo final da Depreciação",null,{"$f":"+E222","v":1},null,null,null,null,1090,null,{"$f":"+L211","v":-183413.86699999997},{"$f":"+M211","v":-2062851.4170000004},{"$f":"+N211","v":-10494356.954400003},{"$f":"+O211","v":-156365.0055},{"$f":"SUM(L223:O223)","v":-12896987.243900003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,1,null,null,null,null,1091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,1,null,null,null,null,1092,null,{"$f":"+L217+L223","v":63193.013000000035},{"$f":"+M217+M223","v":1712301.5029999996},{"$f":"+N217+N223","v":10706364.165599998},{"$f":"+O217+O223","v":191112.78449999998},{"$f":"SUM(L225:O225)","v":12672971.466099996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,1,null,null,null,null,1093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,1,null,null,null,null,1094,null,{"$f":"-L216*L$20","v":0},{"$f":"-M216*M$20","v":0},{"$f":"-N216*N$20","v":0},{"$f":"-O216*O$20","v":0},{"$f":"SUM(L227:O227)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,1,null,null,null,null,1095,null,{"$f":"+L216+L222","v":0},{"$f":"+M216+M222","v":0},{"$f":"+N216+N222","v":0},{"$f":"+O216+O222","v":0},{"$f":"SUM(L228:O228)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E225+1","v":2},null,null,null,null,{"$f":"+E230*1000","v":2000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J230+1","v":2001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B135","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E230","v":2},null,null," =",null,2002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B232*100+E233","v":31102},"0 a 1 ano",0,{"$f":"+E232","v":2},null,null," =",null,2003,null,{"$f":"+R233","v":0},{"$f":"+S233","v":0},{"$f":"+T233","v":9},{"$f":"+U233","v":0},{"$f":"SUM(L233:O233)","v":9},null,{"$f":"+R249","v":0},{"$f":"+S249","v":0},{"$f":"+T249","v":9},{"$f":"+U249","v":0},{"$f":"SUM(R233:U233)","v":9},null,0,{"$f":"+Y232-X233+(T233*D233)","v":324},0,0,{"$f":"+Y$232-AA233","v":324},0,{"$f":"IF(AB233+1>0,0,IF(Z233<AC233,Z233,AC233)-AE234)","v":0},0,null," "]
[" ",{"$f":"+B233","v":31102},"1 a 2 anos",{"$f":"+D233+1","v":1},{"$f":"+E233","v":2},null,null," =",null,2004,null,{"$f":"+L136-R234","v":0},{"$f":"+M136-S234","v":0},{"$f":"+N136-T234","v":0},0,{"$f":"SUM(L234:O234)","v":0},null,{"$f":"IF($D234>R$18-1,L136,0)","v":0},{"$f":"IF($D234>S$18-1,M136,0)","v":0},{"$f":"+AD234","v":0},{"$f":"IF($D234>U$18-1,O136,0)","v":0},{"$f":"+AD234","v":0},null,{"$f":"+N137*($D234+1)","v":0},324,{"$f":"+N136","v":0},{"$f":"+Z234*D234+AA233","v":0},324,{"$f":"ROUNDUP(-AB234/D234,0)+AE235","v":-315},0,{"$f":"+T234+AE235","v":9},null," "]
[" ",{"$f":"+B234","v":31102},"2 a 3 anos",{"$f":"+D234+1","v":2},{"$f":"+E234","v":2},null,null," =",null,2005,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"+N138*($D235+1)","v":36},288,{"$f":"+N137","v":0},0,324,-153,0,9,null," "]
[" ",31102,"3 a 4 anos",3,2,null,null," =",null,2006,null,0,2,12,0,14,null,0,0,0,0,0,null,48,240,12,36,288,-87,0,9,null," "]
[" ",31102,"4 a 5 anos",4,2,null,null," =",null,2007,null,0,3,12,0,15,null,0,0,0,0,0,null,60,180,12,84,240,-51,0,9,null," "]
[" ",31102,"5 a 6 anos",5,2,null,null," =",null,2008,null,0,3,12,1,16,null,0,0,0,0,0,null,72,108,12,144,180,-27,0,9,null," "]
[" ",31102,"6 a 7 anos",6,2,null,null," =",null,2009,null,0,3,12,0,15,null,0,0,0,0,0,null,84,24,12,216,108,-9,0,9,null," "]
[" ",31102,"7 a 8 anos",7,2,null,null," =",null,2010,null,1,3,12,0,16,null,0,0,0,0,0,null,96,-72,12,300,24,5,0,9,null," "]
[" ",31102,"8 a 9 anos",8,2,null,null," =",null,2011,null,0,0,3,0,3,null,0,0,9,0,9,null,0,0,12,396,-72,9,9,9,null," "]
[" ",31102,"9 a 10 anos",9,2,null,null," =",null,2012,null,0,0,0,0,0,null,0,0,{"$f":"+AD242","v":0},0,{"$f":"+AD242","v":0},null,0,{"$f":"+Y241-X242+(T242*D242)","v":0},0,396,-72,8,0,0,null," "]
[" ",31102,"10 a 11 anos",10,2,null,null," =",null,2013,null,0,0,0,0,0,null,0,0,{"$f":"+AD243","v":0},0,{"$f":"SUM(R243:U243)","v":0},null,0,0,0,396,-72,8,{"$f":"IF(AB243+1>0,0,IF(Z243-AC243,Z243,AC243)-AE244)","v":0},0,null," "]
[" ",31102,"11 a 12 anos",11,2,null,null," =",null,2014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,7,0,0,null," "]
[" ",31102,"12 a 13 anos",12,2,null,null," =",null,2015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,6,0,0,null," "]
[" ",31102,"13 a 14 anos",13,2,null,null," =",null,2016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,6,0,0,null," "]
[" ",31102,"14 a 15 anos",14,2,null,null," =",null,2017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,6,0,0,null," "]
[" ",31102,"+ de 15 anos",15,2,null,null," =",null,2018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2019,null,{"$f":"SUM(L233:L248)","v":1},{"$f":"SUM(M233:M248)","v":14},{"$f":"SUM(N233:N248)","v":72},{"$f":"SUM(O233:O248)","v":1},{"$f":"SUM(L249:O249)","v":88},null,{"$f":"SUM(R234:R248)","v":0},{"$f":"SUM(S234:S248)","v":0},{"$f":"SUM(T234:T248)","v":9},{"$f":"SUM(U234:U248)","v":0},{"$f":"SUM(V234:V248)","v":9},null,{"$f":"SUM(X233:X248)","v":396},0,{"$f":"SUM(Z233:Z248)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,2020,null,{"$f":"SUMPRODUCT($D233:$D248,L233:L248)","v":7},{"$f":"SUMPRODUCT($D233:$D248,M233:M248)","v":72},{"$f":"SUMPRODUCT($D233:$D248,N233:N248)","v":324},{"$f":"SUMPRODUCT($D233:$D248,O233:O248)","v":5},{"$f":"SUM(L250:O250)","v":408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,2021,null,{"$f":"+L250/L249","v":7},{"$f":"+M250/M249","v":5.1428571428571432},{"$f":"+N250/N249","v":4.5},{"$f":"+O250/O249","v":5},{"$f":"+P250/P249","v":4.6363636363636367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B156","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B253*100+E254","v":31202},"0 a 1 ano",0,{"$f":"+E248","v":2},null,null," =",null,2024,null,{"$f":"+L$16*L233","v":0},0,2650090.14,0,{"$f":"SUM(L254:O254)","v":2650090.14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B254","v":31202},"1 a 2 anos",{"$f":"+D254+1","v":1},{"$f":"+E254","v":2},null,null," =",null,2025,null,0,0,0,0,{"$f":"SUM(L255:O255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B255","v":31202},"2 a 3 anos",{"$f":"+D255+1","v":2},{"$f":"+E255","v":2},null,null," =",null,2026,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"3 a 4 anos",3,2,null,null," =",null,2027,null,0,539307.56000000006,3533453.5200000005,0,4072761.0800000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"4 a 5 anos",4,2,null,null," =",null,2028,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"5 a 6 anos",5,2,null,null," =",null,2029,null,0,808961.34000000008,3533453.5200000005,347477.79,4689892.6500000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"6 a 7 anos",6,2,null,null," =",null,2030,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"7 a 8 anos",7,2,null,null," =",null,2031,null,246606.88,808961.34000000008,3533453.5200000005,0,4589021.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"8 a 9 anos",8,2,null,null," =",null,2032,null,0,0,883363.38000000012,0,883363.38000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"9 a 10 anos",9,2,null,null," =",null,2033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"10 a 11 anos",10,2,null,null," =",null,2034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"11 a 12 anos",11,2,null,null," =",null,2035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"12 a 13 anos",12,2,null,null," =",null,2036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"13 a 14 anos",13,2,null,null," =",null,2037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"14 a 15 anos",14,2,null,null," =",null,2038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"+ de 15 anos",15,2,null,null," =",null,2039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2040,null,{"$f":"SUM(L254:L269)","v":246606.88},{"$f":"SUM(M254:M269)","v":3775152.92},{"$f":"SUM(N254:N269)","v":21200721.119999997},{"$f":"SUM(O254:O269)","v":347477.79},{"$f":"SUM(P254:P269)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B175","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B272*100+E273","v":31302},"0 a 1 ano",0,{"$f":"+E267","v":2},null,null," =",null,2043,null,{"$f":"+L254*-L$25","v":0},{"$f":"+M254*-M$25","v":0},{"$f":"+N254*-N$25","v":-238508.11259999999},{"$f":"+O254*-O$25","v":0},{"$f":"SUM(L273:O273)","v":-238508.11259999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B273","v":31302},"1 a 2 anos",{"$f":"+D273+1","v":1},{"$f":"+E273","v":2},null,null," =",null,2044,null,{"$f":"+L255*-L$26","v":0},{"$f":"+M255*-M$26","v":0},{"$f":"+N255*-N$26","v":0},{"$f":"+O255*-O$26","v":0},{"$f":"SUM(L274:O274)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B274","v":31302},"2 a 3 anos",{"$f":"+D274+1","v":2},{"$f":"+E274","v":2},null,null," =",null,2045,null,{"$f":"+L256*-L$27","v":0},{"$f":"+M256*-M$27","v":0},{"$f":"+N256*-N$27","v":0},{"$f":"+O256*-O$27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"3 a 4 anos",3,2,null,null," =",null,2046,null,{"$f":"+L257*-L$28","v":0},{"$f":"+M257*-M$28","v":-57301.428250000004},{"$f":"+N257*-N$28","v":-318010.81680000009},{"$f":"+O257*-O$28","v":0},-375312.24505000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"4 a 5 anos",4,2,null,null," =",null,2047,null,{"$f":"+L258*-L$29","v":0},{"$f":"+M258*-M$29","v":-85952.14237500001},{"$f":"+N258*-N$29","v":-318010.81680000015},{"$f":"+O258*-O$29","v":0},-403962.95917500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"5 a 6 anos",5,2,null,null," =",null,2048,null,{"$f":"+L259*-L$30","v":0},{"$f":"+M259*-M$30","v":-85952.14237500001},{"$f":"+N259*-N$30","v":-318010.81680000015},{"$f":"+O259*-O$30","v":-31273.001100000005},-435235.96027500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"6 a 7 anos",6,2,null,null," =",null,2049,null,{"$f":"+L260*-L$31","v":0},{"$f":"+M260*-M$31","v":-85952.142374999996},{"$f":"+N260*-N$31","v":-318010.81680000015},{"$f":"+O260*-O$31","v":0},-403962.95917500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"7 a 8 anos",7,2,null,null," =",null,2050,null,{"$f":"+L261*-L$32","v":-26201.980999999996},{"$f":"+M261*-M$32","v":-85952.142374999996},{"$f":"+N261*-N$32","v":-318010.81680000015},{"$f":"+O261*-O$32","v":0},-430164.94017500011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"8 a 9 anos",8,2,null,null," =",null,2051,null,{"$f":"+L262*-L$33","v":0},{"$f":"+M262*-M$33","v":0},{"$f":"+N262*-N$33","v":-79502.704200000037},{"$f":"+O262*-O$33","v":0},-79502.704200000037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"9 a 10 anos",9,2,null,null," =",null,2052,null,{"$f":"+L263*-L$34","v":0},{"$f":"+M263*-M$34","v":0},{"$f":"+N263*-N$34","v":0},{"$f":"+O263*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"10 a 11 anos",10,2,null,null," =",null,2053,null,{"$f":"+L264*-L$35","v":0},{"$f":"+M264*-M$35","v":0},{"$f":"+N264*-N$35","v":0},{"$f":"+O264*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"11 a 12 anos",11,2,null,null," =",null,2054,null,{"$f":"+L265*-L$36","v":0},{"$f":"+M265*-M$36","v":0},{"$f":"+N265*-N$36","v":0},{"$f":"+O265*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"12 a 13 anos",12,2,null,null," =",null,2055,null,{"$f":"+L266*-L$37","v":0},{"$f":"+M266*-M$37","v":0},{"$f":"+N266*-N$37","v":0},{"$f":"+O266*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"13 a 14 anos",13,2,null,null," =",null,2056,null,{"$f":"+L267*-L$38","v":0},{"$f":"+M267*-M$38","v":0},{"$f":"+N267*-N$38","v":0},{"$f":"+O267*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"14 a 15 anos",14,2,null,null," =",null,2057,null,{"$f":"+L268*-L$39","v":0},{"$f":"+M268*-M$39","v":0},{"$f":"+N268*-N$39","v":0},{"$f":"+O268*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"+ de 15 anos",15,2,null,null," =",null,2058,null,{"$f":"+L269*-L$40","v":0},{"$f":"+M269*-M$40","v":0},{"$f":"+N269*-N$40","v":0},{"$f":"+O269*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2059,null,{"$f":"SUM(L273:L288)","v":-26201.980999999996},{"$f":"SUM(M273:M288)","v":-401109.99775000004},{"$f":"SUM(N273:N288)","v":-1908064.9008000006},{"$f":"SUM(O273:O288)","v":-31273.001100000005},{"$f":"SUM(P273:P288)","v":-2366649.8806500011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B194","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,2061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B291*100+E292","v":31402},"0 a 1 ano",0,{"$f":"+E269","v":2},null,null," =",null,2062,null,{"$f":"+L254*-L$62","v":0},{"$f":"+M254*-M$62","v":0},{"$f":"+N254*-N$62","v":-238508.11259999999},{"$f":"+O254*-O$62","v":0},{"$f":"SUM(L292:O292)","v":-238508.11259999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B292","v":31402},"1 a 2 anos",{"$f":"+D292+1","v":1},{"$f":"+E292","v":2},null,null," =",null,2063,null,{"$f":"+L255*-L$63","v":0},{"$f":"+M255*-M$63","v":0},{"$f":"+N255*-N$63","v":0},{"$f":"+O255*-O$63","v":0},{"$f":"SUM(L293:O293)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B293","v":31402},"2 a 3 anos",{"$f":"+D293+1","v":2},{"$f":"+E293","v":2},null,null," =",null,2064,null,{"$f":"+L256*-L$64","v":0},{"$f":"+M256*-M$64","v":0},{"$f":"+N256*-N$64","v":0},{"$f":"+O256*-O$64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"3 a 4 anos",3,2,null,null," =",null,2065,null,{"$f":"+L257*-L$65","v":0},{"$f":"+M257*-M$65","v":-229205.71300000002},{"$f":"+N257*-N$65","v":-1272043.2672000004},{"$f":"+O257*-O$65","v":0},-1501248.9802000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"4 a 5 anos",4,2,null,null," =",null,2066,null,{"$f":"+L258*-L$66","v":0},{"$f":"+M258*-M$66","v":-429760.71187500004},{"$f":"+N258*-N$66","v":-1590054.0840000005},{"$f":"+O258*-O$66","v":0},-2019814.7958750005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"5 a 6 anos",5,2,null,null," =",null,2067,null,{"$f":"+L259*-L$67","v":0},{"$f":"+M259*-M$67","v":-515712.85425000003},{"$f":"+N259*-N$67","v":-1908064.9008000004},{"$f":"+O259*-O$67","v":-187638.00659999999},-2611415.7616500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"6 a 7 anos",6,2,null,null," =",null,2068,null,{"$f":"+L260*-L$68","v":0},{"$f":"+M260*-M$68","v":-601664.99662500003},{"$f":"+N260*-N$68","v":-2226075.7176000006},{"$f":"+O260*-O$68","v":0},-2827740.7142250007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"7 a 8 anos",7,2,null,null," =",null,2069,null,{"$f":"+L261*-L$69","v":-209615.84799999997},{"$f":"+M261*-M$69","v":-687617.13899999997},{"$f":"+N261*-N$69","v":-2544086.5344000012},{"$f":"+O261*-O$69","v":0},-3441319.5214000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"8 a 9 anos",8,2,null,null," =",null,2070,null,{"$f":"+L262*-L$70","v":0},{"$f":"+M262*-M$70","v":0},{"$f":"+N262*-N$70","v":-715524.33780000033},{"$f":"+O262*-O$70","v":0},-715524.33780000033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"9 a 10 anos",9,2,null,null," =",null,2071,null,{"$f":"+L263*-L$71","v":0},{"$f":"+M263*-M$71","v":0},{"$f":"+N263*-N$71","v":0},{"$f":"+O263*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"10 a 11 anos",10,2,null,null," =",null,2072,null,{"$f":"+L264*-L$72","v":0},{"$f":"+M264*-M$72","v":0},{"$f":"+N264*-N$72","v":0},{"$f":"+O264*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"11 a 12 anos",11,2,null,null," =",null,2073,null,{"$f":"+L265*-L$73","v":0},{"$f":"+M265*-M$73","v":0},{"$f":"+N265*-N$73","v":0},{"$f":"+O265*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"12 a 13 anos",12,2,null,null," =",null,2074,null,{"$f":"+L266*-L$74","v":0},{"$f":"+M266*-M$74","v":0},{"$f":"+N266*-N$74","v":0},{"$f":"+O266*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"13 a 14 anos",13,2,null,null," =",null,2075,null,{"$f":"+L267*-L$75","v":0},{"$f":"+M267*-M$75","v":0},{"$f":"+N267*-N$75","v":0},{"$f":"+O267*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"14 a 15 anos",14,2,null,null," =",null,2076,null,{"$f":"+L268*-L$76","v":0},{"$f":"+M268*-M$76","v":0},{"$f":"+N268*-N$76","v":0},{"$f":"+O268*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"+ de 15 anos",15,2,null,null," =",null,2077,null,{"$f":"+L269*-L$77","v":0},{"$f":"+M269*-M$77","v":0},{"$f":"+N269*-N$77","v":0},{"$f":"+O269*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2078,null,{"$f":"SUM(L292:L307)","v":-209615.84799999997},{"$f":"SUM(M292:M307)","v":-2463961.41475},{"$f":"SUM(N292:N307)","v":-10494356.954400003},{"$f":"SUM(O292:O307)","v":-187638.00659999999},{"$f":"SUM(P292:P307)","v":-13355572.223750003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B213","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,2080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B310*100+E311","v":31502},"Saldo inicial",null,{"$f":"+E307","v":2},null,null," =",null,2081,null,{"$f":"+L217","v":246606.88},{"$f":"+M217","v":3775152.92},{"$f":"+N217","v":21200721.120000001},{"$f":"+O217","v":347477.79},{"$f":"SUM(L311:O311)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B311","v":31502},"Aquisições",null,{"$f":"+E311","v":2},null,null," =",null,2082,null,{"$f":"+L254","v":0},{"$f":"+M254","v":0},{"$f":"+N254","v":2650090.14},{"$f":"+O254","v":0},{"$f":"SUM(L312:O312)","v":2650090.14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B312","v":31502},"Baixa",null,{"$f":"+E312","v":2},null,null," =",null,2083,null,{"$f":"-L311-L312+L314","v":0},{"$f":"-M311-M312+M314","v":0},{"$f":"-N311-N312+N314","v":-2650090.1400000043},{"$f":"-O311-O312+O314","v":0},{"$f":"SUM(L313:O313)","v":-2650090.1400000043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B313","v":31502},"Saldo final",null,2,null,null," =",null,{"$f":"+J313+1","v":2084},null,{"$f":"+L270","v":246606.88},{"$f":"+M270","v":3775152.92},{"$f":"+N270","v":21200721.119999997},{"$f":"+O270","v":347477.79},{"$f":"SUM(L314:O314)","v":25569958.709999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,2,null,null,null,null,2085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B219","v":316},"DEPRECIAÇÃO ACUMULADA",null,2,null,null,null,null,2086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B316*100+E317","v":31602},"Saldo inicial",null,2,null,null," =",null,2087,null,{"$f":"+L223","v":-183413.86699999997},{"$f":"+M223","v":-2062851.4170000004},{"$f":"+N223","v":-10494356.954400003},{"$f":"+O223","v":-156365.0055},{"$f":"SUM(L317:O317)","v":-12896987.243900003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B317","v":31602},"Depreciação do Ano",null,2,null,null," =",null,2088,null,{"$f":"+L289","v":-26201.980999999996},{"$f":"+M289","v":-401109.99775000004},{"$f":"+N289","v":-1908064.9008000006},{"$f":"+O289","v":-31273.001100000005},{"$f":"SUM(L318:O318)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B318","v":31602},"Baixa Depreciação",null,2,null,null," =",null,2089,null,{"$f":"+L320-L317-L318","v":0},{"$f":"+M320-M317-M318","v":0},{"$f":"+N320-N317-N318","v":1908064.9008000006},{"$f":"+O320-O317-O318","v":0},{"$f":"SUM(L319:O319)","v":1908064.9008000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B319","v":31602},"Saldo final da Depreciação",null,2,null,null,null,null,2090,null,{"$f":"+L308","v":-209615.84799999997},{"$f":"+M308","v":-2463961.41475},{"$f":"+N308","v":-10494356.954400003},{"$f":"+O308","v":-187638.00659999999},{"$f":"SUM(L320:O320)","v":-13355572.223750003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,2,null,null,null,null,2091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,2,null,null," =",null,2092,null,{"$f":"+L314+L320","v":36991.032000000036},{"$f":"+M314+M320","v":1311191.5052499999},{"$f":"+N314+N320","v":10706364.165599994},{"$f":"+O314+O320","v":159839.78339999999},{"$f":"SUM(L322:O322)","v":12214386.486249994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,2,null,null,null,null,2093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,2,null,null,null,null,2094,null,{"$f":"-L313-L319","v":0},{"$f":"-M313-M319","v":0},{"$f":"-N313-N319","v":742025.23920000368},{"$f":"-O313-O319","v":0},{"$f":"SUM(L324:O324)","v":742025.23920000368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,2,null,null,null,null,2095,null,{"$f":"+L313+L319","v":0},{"$f":"+M313+M319","v":0},{"$f":"+N313+N319","v":-742025.23920000368},{"$f":"+O313+O319","v":0},{"$f":"SUM(L325:O325)","v":-742025.23920000368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E322+1","v":3},null,null,null,null,{"$f":"+E327*1000","v":3000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J327+1","v":3001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B232","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E327","v":3},null,null,null,null,3002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B329*100+E330","v":31103},"0 a 1 ano",0,{"$f":"+E329","v":3},null,null," =",null,3003,null,{"$f":"+R330","v":1},{"$f":"+S330","v":3},{"$f":"+T330","v":9},{"$f":"+U330","v":0},{"$f":"SUM(L330:O330)","v":13},null,{"$f":"+R346","v":1},{"$f":"+S346","v":3},{"$f":"+T346","v":9},{"$f":"+U346","v":0},{"$f":"SUM(R330:U330)","v":13},null,0,{"$f":"+Y329-X330+(T330*D330)","v":324},0,0,{"$f":"+Y$232-AA330","v":324},0,{"$f":"IF(AB330+1>0,0,IF(Z330<AC330,Z330,AC330)-AE331)","v":0},0,null," "]
[" ",{"$f":"+B330","v":31103},"1 a 2 anos",{"$f":"+D330+1","v":1},{"$f":"+E330","v":3},null,null," =",null,3004,null,{"$f":"+L233-R331","v":0},{"$f":"+M233-S331","v":0},{"$f":"+N233-T331","v":9},{"$f":"+O233-U331","v":0},{"$f":"SUM(L331:O331)","v":9},null,{"$f":"IF($D331>R$18-1,L233,0)","v":0},{"$f":"IF($D331>S$18-1,M233,0)","v":0},{"$f":"+AD331","v":0},{"$f":"IF($D331>U$18-1,O233,0)","v":0},{"$f":"+AD331","v":0},null,{"$f":"+N234*($D331+1)","v":0},324,{"$f":"+N233","v":9},{"$f":"+Z331*D331+AA330","v":9},315,{"$f":"ROUNDUP(-AB331/D331,0)+AE332","v":-306},0,{"$f":"+T331+AE332","v":9},null," "]
[" ",{"$f":"+B331","v":31103},"2 a 3 anos",{"$f":"+D331+1","v":2},{"$f":"+E331","v":3},null,null," =",null,3005,null,{"$f":"+L234-R332","v":0},0,0,0,0,null,0,0,0,0,0,null,{"$f":"+N235*($D332+1)","v":0},324,{"$f":"+N234","v":0},9,315,-149,0,9,null," "]
[" ",31103,"3 a 4 anos",3,3,null,null," =",null,3006,null,0,0,0,0,0,null,0,0,0,0,0,null,48,276,0,9,315,-96,0,9,null," "]
[" ",31103,"4 a 5 anos",4,3,null,null," =",null,3007,null,0,2,12,0,14,null,0,0,0,0,0,null,60,216,12,57,267,-58,0,9,null," "]
[" ",31103,"5 a 6 anos",5,3,null,null," =",null,3008,null,0,3,12,0,15,null,0,0,0,0,0,null,72,144,12,117,207,-33,0,9,null," "]
[" ",31103,"6 a 7 anos",6,3,null,null," =",null,3009,null,0,3,12,1,16,null,0,0,0,0,0,null,84,60,12,189,135,-14,0,9,null," "]
[" ",31103,"7 a 8 anos",7,3,null,null," =",null,3010,null,0,3,12,0,15,null,0,0,0,0,0,null,96,-36,12,273,51,1,0,9,null," "]
[" ",31103,"8 a 9 anos",8,3,null,null," =",null,3011,null,0,0,6,0,6,null,1,3,6,0,6,null,27,-15,12,369,-45,9,6,9,null," "]
[" ",31103,"9 a 10 anos",9,3,null,null," =",null,3012,null,0,0,0,0,0,null,0,0,{"$f":"+AD339","v":3},0,{"$f":"+AD339","v":3},null,0,{"$f":"+Y338-X339+(T339*D339)","v":12},3,396,-72,8,3,3,null," "]
[" ",31103,"10 a 11 anos",10,3,null,null," =",null,3013,null,0,0,0,0,0,null,0,0,{"$f":"+AD340","v":0},0,{"$f":"SUM(R340:U340)","v":0},null,0,12,0,396,-72,8,{"$f":"IF(AB340+1>0,0,IF(Z340-AC340,Z340,AC340)-AE341)","v":0},0,null," "]
[" ",31103,"11 a 12 anos",11,3,null,null," =",null,3014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,7,0,0,null," "]
[" ",31103,"12 a 13 anos",12,3,null,null," =",null,3015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,6,0,0,null," "]
[" ",31103,"13 a 14 anos",13,3,null,null," =",null,3016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,6,0,0,null," "]
[" ",31103,"14 a 15 anos",14,3,null,null," =",null,3017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,6,0,0,null," "]
[" ",31103,"+ de 15 anos",15,3,null,null," =",null,3018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3019,null,{"$f":"SUM(L330:L345)","v":1},{"$f":"SUM(M330:M345)","v":14},{"$f":"SUM(N330:N345)","v":72},{"$f":"SUM(O330:O345)","v":1},{"$f":"SUM(L346:O346)","v":88},null,{"$f":"SUM(R331:R345)","v":1},{"$f":"SUM(S331:S345)","v":3},{"$f":"SUM(T331:T345)","v":9},{"$f":"SUM(U331:U345)","v":0},{"$f":"SUM(V331:V345)","v":9},null,{"$f":"SUM(X330:X345)","v":387},0,{"$f":"SUM(Z330:Z345)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,3020,null,{"$f":"SUMPRODUCT($D330:$D345,L330:L345)","v":0},{"$f":"SUMPRODUCT($D330:$D345,M330:M345)","v":62},{"$f":"SUMPRODUCT($D330:$D345,N330:N345)","v":321},{"$f":"SUMPRODUCT($D330:$D345,O330:O345)","v":6},{"$f":"SUM(L347:O347)","v":389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,3021,null,{"$f":"+L347/L346","v":0},{"$f":"+M347/M346","v":4.4285714285714288},{"$f":"+N347/N346","v":4.458333333333333},{"$f":"+O347/O346","v":6},{"$f":"+P347/P346","v":4.4204545454545459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B253","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,3023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B350*100+E351","v":31203},"0 a 1 ano",0,{"$f":"+E345","v":3},null,null," =",null,3024,null,{"$f":"+L$16*L330","v":246606.88},808961.34000000008,2650090.14,0,{"$f":"SUM(L351:O351)","v":3705658.3600000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B351","v":31203},"1 a 2 anos",{"$f":"+D351+1","v":1},{"$f":"+E351","v":3},null,null," =",null,3025,null,0,0,2650090.14,0,{"$f":"SUM(L352:O352)","v":2650090.14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B352","v":31203},"2 a 3 anos",{"$f":"+D352+1","v":2},{"$f":"+E352","v":3},null,null," =",null,3026,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"3 a 4 anos",3,3,null,null," =",null,3027,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"4 a 5 anos",4,3,null,null," =",null,3028,null,0,539307.56000000006,3533453.5200000005,0,4072761.0800000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"5 a 6 anos",5,3,null,null," =",null,3029,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"6 a 7 anos",6,3,null,null," =",null,3030,null,0,808961.34000000008,3533453.5200000005,347477.79,4689892.6500000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"7 a 8 anos",7,3,null,null," =",null,3031,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"8 a 9 anos",8,3,null,null," =",null,3032,null,0,0,1766726.7600000002,0,1766726.7600000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"9 a 10 anos",9,3,null,null," =",null,3033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"10 a 11 anos",10,3,null,null," =",null,3034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"11 a 12 anos",11,3,null,null," =",null,3035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"12 a 13 anos",12,3,null,null," =",null,3036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"13 a 14 anos",13,3,null,null," =",null,3037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"14 a 15 anos",14,3,null,null," =",null,3038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"+ de 15 anos",15,3,null,null," =",null,3039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3040,null,{"$f":"SUM(L351:L366)","v":246606.88},{"$f":"SUM(M351:M366)","v":3775152.92},{"$f":"SUM(N351:N366)","v":21200721.120000001},{"$f":"SUM(O351:O366)","v":347477.79},{"$f":"SUM(P351:P366)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B272","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,3042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B369*100+E370","v":31303},"0 a 1 ano",0,{"$f":"+E364","v":3},null,null," =",null,{"$f":"+J369+1","v":3043},null,{"$f":"+L351*-L$25","v":-26201.981},{"$f":"+M351*-M$25","v":-85952.14237500001},{"$f":"+N351*-N$25","v":-238508.11259999999},{"$f":"+O351*-O$25","v":0},{"$f":"SUM(L370:O370)","v":-350662.23597500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B370","v":31303},"1 a 2 anos",{"$f":"+D370+1","v":1},{"$f":"+E370","v":3},null,null," =",null,3044,null,{"$f":"+L352*-L$26","v":0},{"$f":"+M352*-M$26","v":0},{"$f":"+N352*-N$26","v":-238508.11260000005},{"$f":"+O352*-O$26","v":0},{"$f":"SUM(L371:O371)","v":-238508.11260000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B371","v":31303},"2 a 3 anos",{"$f":"+D371+1","v":2},{"$f":"+E371","v":3},null,null," =",null,3045,null,{"$f":"+L353*-L$27","v":0},{"$f":"+M353*-M$27","v":0},{"$f":"+N353*-N$27","v":0},{"$f":"+O353*-O$27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"3 a 4 anos",3,3,null,null," =",null,3046,null,{"$f":"+L354*-L$28","v":0},{"$f":"+M354*-M$28","v":0},{"$f":"+N354*-N$28","v":0},{"$f":"+O354*-O$28","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"4 a 5 anos",4,3,null,null," =",null,3047,null,{"$f":"+L355*-L$29","v":0},{"$f":"+M355*-M$29","v":-57301.428250000004},{"$f":"+N355*-N$29","v":-318010.81680000015},{"$f":"+O355*-O$29","v":0},-375312.24505000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"5 a 6 anos",5,3,null,null," =",null,3048,null,{"$f":"+L356*-L$30","v":0},{"$f":"+M356*-M$30","v":-85952.14237500001},{"$f":"+N356*-N$30","v":-318010.81680000015},{"$f":"+O356*-O$30","v":0},-403962.95917500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"6 a 7 anos",6,3,null,null," =",null,3049,null,{"$f":"+L357*-L$31","v":0},{"$f":"+M357*-M$31","v":-85952.142374999996},{"$f":"+N357*-N$31","v":-318010.81680000015},{"$f":"+O357*-O$31","v":-31273.001100000005},-435235.96027500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"7 a 8 anos",7,3,null,null," =",null,3050,null,{"$f":"+L358*-L$32","v":0},{"$f":"+M358*-M$32","v":-85952.142374999996},{"$f":"+N358*-N$32","v":-318010.81680000015},{"$f":"+O358*-O$32","v":0},-403962.95917500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"8 a 9 anos",8,3,null,null," =",null,3051,null,{"$f":"+L359*-L$33","v":0},{"$f":"+M359*-M$33","v":0},{"$f":"+N359*-N$33","v":-159005.40840000007},{"$f":"+O359*-O$33","v":0},-159005.40840000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"9 a 10 anos",9,3,null,null," =",null,3052,null,{"$f":"+L360*-L$34","v":0},{"$f":"+M360*-M$34","v":0},{"$f":"+N360*-N$34","v":0},{"$f":"+O360*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"10 a 11 anos",10,3,null,null," =",null,3053,null,{"$f":"+L361*-L$35","v":0},{"$f":"+M361*-M$35","v":0},{"$f":"+N361*-N$35","v":0},{"$f":"+O361*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"11 a 12 anos",11,3,null,null," =",null,3054,null,{"$f":"+L362*-L$36","v":0},{"$f":"+M362*-M$36","v":0},{"$f":"+N362*-N$36","v":0},{"$f":"+O362*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"12 a 13 anos",12,3,null,null," =",null,3055,null,{"$f":"+L363*-L$37","v":0},{"$f":"+M363*-M$37","v":0},{"$f":"+N363*-N$37","v":0},{"$f":"+O363*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"13 a 14 anos",13,3,null,null," =",null,3056,null,{"$f":"+L364*-L$38","v":0},{"$f":"+M364*-M$38","v":0},{"$f":"+N364*-N$38","v":0},{"$f":"+O364*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"14 a 15 anos",14,3,null,null," =",null,3057,null,{"$f":"+L365*-L$39","v":0},{"$f":"+M365*-M$39","v":0},{"$f":"+N365*-N$39","v":0},{"$f":"+O365*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"+ de 15 anos",15,3,null,null," =",null,3058,null,{"$f":"+L366*-L$40","v":0},{"$f":"+M366*-M$40","v":0},{"$f":"+N366*-N$40","v":0},{"$f":"+O366*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3059,null,{"$f":"SUM(L370:L385)","v":-26201.981},{"$f":"SUM(M370:M385)","v":-401109.99775000004},{"$f":"SUM(N370:N385)","v":-1908064.9008000006},{"$f":"SUM(O370:O385)","v":-31273.001100000005},{"$f":"SUM(P370:P385)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B291","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,3061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B388*100+E389","v":31403},"0 a 1 ano",0,{"$f":"+E366","v":3},null,null," =",null,3062,null,{"$f":"+L351*-L$62","v":-26201.981},{"$f":"+M351*-M$62","v":-85952.14237500001},{"$f":"+N351*-N$62","v":-238508.11259999999},{"$f":"+O351*-O$62","v":0},{"$f":"SUM(L389:O389)","v":-350662.23597500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B389","v":31403},"1 a 2 anos",{"$f":"+D389+1","v":1},{"$f":"+E389","v":3},null,null," =",null,3063,null,{"$f":"+L352*-L$63","v":0},{"$f":"+M352*-M$63","v":0},{"$f":"+N352*-N$63","v":-477016.22519999999},{"$f":"+O352*-O$63","v":0},{"$f":"SUM(L390:O390)","v":-477016.22519999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B390","v":31403},"2 a 3 anos",{"$f":"+D390+1","v":2},{"$f":"+E390","v":3},null,null," =",null,3064,null,{"$f":"+L353*-L$64","v":0},{"$f":"+M353*-M$64","v":0},{"$f":"+N353*-N$64","v":0},{"$f":"+O353*-O$64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"3 a 4 anos",3,3,null,null," =",null,3065,null,{"$f":"+L354*-L$65","v":0},{"$f":"+M354*-M$65","v":0},{"$f":"+N354*-N$65","v":0},{"$f":"+O354*-O$65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"4 a 5 anos",4,3,null,null," =",null,3066,null,{"$f":"+L355*-L$66","v":0},{"$f":"+M355*-M$66","v":-286507.14125000004},{"$f":"+N355*-N$66","v":-1590054.0840000005},{"$f":"+O355*-O$66","v":0},-1876561.2252500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"5 a 6 anos",5,3,null,null," =",null,3067,null,{"$f":"+L356*-L$67","v":0},{"$f":"+M356*-M$67","v":-515712.85425000003},{"$f":"+N356*-N$67","v":-1908064.9008000004},{"$f":"+O356*-O$67","v":0},-2423777.7550500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"6 a 7 anos",6,3,null,null," =",null,3068,null,{"$f":"+L357*-L$68","v":0},{"$f":"+M357*-M$68","v":-601664.99662500003},{"$f":"+N357*-N$68","v":-2226075.7176000006},{"$f":"+O357*-O$68","v":-218911.00770000002},-3046651.7219250007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"7 a 8 anos",7,3,null,null," =",null,3069,null,{"$f":"+L358*-L$69","v":0},{"$f":"+M358*-M$69","v":-687617.13899999997},{"$f":"+N358*-N$69","v":-2544086.5344000012},{"$f":"+O358*-O$69","v":0},-3231703.6734000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"8 a 9 anos",8,3,null,null," =",null,3070,null,{"$f":"+L359*-L$70","v":0},{"$f":"+M359*-M$70","v":0},{"$f":"+N359*-N$70","v":-1431048.6756000007},{"$f":"+O359*-O$70","v":0},-1431048.6756000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"9 a 10 anos",9,3,null,null," =",null,3071,null,{"$f":"+L360*-L$71","v":0},{"$f":"+M360*-M$71","v":0},{"$f":"+N360*-N$71","v":0},{"$f":"+O360*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"10 a 11 anos",10,3,null,null," =",null,3072,null,{"$f":"+L361*-L$72","v":0},{"$f":"+M361*-M$72","v":0},{"$f":"+N361*-N$72","v":0},{"$f":"+O361*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"11 a 12 anos",11,3,null,null," =",null,3073,null,{"$f":"+L362*-L$73","v":0},{"$f":"+M362*-M$73","v":0},{"$f":"+N362*-N$73","v":0},{"$f":"+O362*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"12 a 13 anos",12,3,null,null," =",null,3074,null,{"$f":"+L363*-L$74","v":0},{"$f":"+M363*-M$74","v":0},{"$f":"+N363*-N$74","v":0},{"$f":"+O363*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"13 a 14 anos",13,3,null,null," =",null,3075,null,{"$f":"+L364*-L$75","v":0},{"$f":"+M364*-M$75","v":0},{"$f":"+N364*-N$75","v":0},{"$f":"+O364*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"14 a 15 anos",14,3,null,null," =",null,3076,null,{"$f":"+L365*-L$76","v":0},{"$f":"+M365*-M$76","v":0},{"$f":"+N365*-N$76","v":0},{"$f":"+O365*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"+ de 15 anos",15,3,null,null," =",null,3077,null,{"$f":"+L366*-L$77","v":0},{"$f":"+M366*-M$77","v":0},{"$f":"+N366*-N$77","v":0},{"$f":"+O366*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3078,null,{"$f":"SUM(L389:L404)","v":-26201.981},{"$f":"SUM(M389:M404)","v":-2177454.2735000001},{"$f":"SUM(N389:N404)","v":-10414854.250200003},{"$f":"SUM(O389:O404)","v":-218911.00770000002},{"$f":"SUM(P389:P404)","v":-12837421.512400001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B310","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,3080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B407*100+E408","v":31503},"Saldo inicial",null,{"$f":"+E404","v":3},null,null," =",null,3081,null,{"$f":"+L314","v":246606.88},{"$f":"+M314","v":3775152.92},{"$f":"+N314","v":21200721.119999997},{"$f":"+O314","v":347477.79},{"$f":"SUM(L408:O408)","v":25569958.709999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B408","v":31503},"Aquisições",null,{"$f":"+E408","v":3},null,null," =",null,3082,null,{"$f":"+L351","v":246606.88},{"$f":"+M351","v":808961.34000000008},{"$f":"+N351","v":2650090.14},{"$f":"+O351","v":0},{"$f":"SUM(L409:O409)","v":3705658.3600000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B409","v":31503},"Baixa",null,{"$f":"+E409","v":3},null,null," =",null,3083,null,{"$f":"-L408-L409+L411","v":-246606.88},{"$f":"-M408-M409+M411","v":-808961.33999999985},{"$f":"-N408-N409+N411","v":-2650090.1399999969},{"$f":"-O408-O409+O411","v":0},{"$f":"SUM(L410:O410)","v":-3705658.3599999966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B410","v":31503},"Saldo final",null,3,null,null," =",null,3084,null,{"$f":"+L367","v":246606.88},{"$f":"+M367","v":3775152.92},{"$f":"+N367","v":21200721.120000001},{"$f":"+O367","v":347477.79},{"$f":"SUM(L411:O411)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,3,null,null,null,null,3085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B316","v":316},"DEPRECIAÇÃO ACUMULADA",null,3,null,null,null,null,3086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B413*100+E414","v":31603},"Saldo inicial",null,3,null,null," =",null,3087,null,{"$f":"+L320","v":-209615.84799999997},{"$f":"+M320","v":-2463961.41475},{"$f":"+N320","v":-10494356.954400003},{"$f":"+O320","v":-187638.00659999999},{"$f":"SUM(L414:O414)","v":-13355572.223750003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B414","v":31603},"Depreciação do Ano",null,3,null,null," =",null,3088,null,{"$f":"+L386","v":-26201.981},{"$f":"+M386","v":-401109.99775000004},{"$f":"+N386","v":-1908064.9008000006},{"$f":"+O386","v":-31273.001100000005},{"$f":"SUM(L415:O415)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B415","v":31603},"Baixa Depreciação",null,3,null,null," =",null,3089,null,{"$f":"+L417-L414-L415","v":209615.84799999997},{"$f":"+M417-M414-M415","v":687617.13899999997},{"$f":"+N417-N414-N415","v":1987567.6050000002},{"$f":"+O417-O414-O415","v":0},{"$f":"SUM(L416:O416)","v":2884800.5920000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B416","v":31603},"Saldo final da Depreciação",null,3,null,null,null,null,3090,null,{"$f":"+L405","v":-26201.981},{"$f":"+M405","v":-2177454.2735000001},{"$f":"+N405","v":-10414854.250200003},{"$f":"+O405","v":-218911.00770000002},{"$f":"SUM(L417:O417)","v":-12837421.512400003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,3,null,null,null,null,3091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,3,null,null," =",null,3092,null,{"$f":"+L411+L417","v":220404.899},{"$f":"+M411+M417","v":1597698.6464999998},{"$f":"+N411+N417","v":10785866.869799998},{"$f":"+O411+O417","v":128566.78229999996},{"$f":"SUM(L419:O419)","v":12732537.197599996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,3,null,null,null,null,3093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,3,null,null,null,null,3094,null,{"$f":"-L410-L416","v":36991.032000000036},{"$f":"-M410-M416","v":121344.20099999988},{"$f":"-N410-N416","v":662522.53499999666},{"$f":"-O410-O416","v":0},{"$f":"SUM(L421:O421)","v":820857.76799999655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,3,null,null,null,null,3095,null,{"$f":"+L410+L416","v":-36991.032000000036},{"$f":"+M410+M416","v":-121344.20099999988},{"$f":"+N410+N416","v":-662522.53499999666},{"$f":"+O410+O416","v":0},{"$f":"SUM(L422:O422)","v":-820857.76799999655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E419+1","v":4},null,null,null,null,{"$f":"+E424*1000","v":4000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J424+1","v":4001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B329","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E424","v":4},null,null,null,null,4002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B426*100+E427","v":31104},"0 a 1 ano",0,{"$f":"+E426","v":4},null,null," =",null,4003,null,{"$f":"+R427","v":0},{"$f":"+S427","v":3},{"$f":"+T427","v":8},{"$f":"+U427","v":0},{"$f":"SUM(L427:O427)","v":11},null,{"$f":"+R443","v":0},{"$f":"+S443","v":3},{"$f":"+T443","v":8},{"$f":"+U443","v":0},{"$f":"SUM(R427:U427)","v":11},null,0,{"$f":"+Y426-X427+(T427*D427)","v":324},0,0,{"$f":"+Y$232-AA427","v":324},0,{"$f":"IF(AB427+1>0,0,IF(Z427<AC427,Z427,AC427)-AE428)","v":0},0,null," "]
[" ",{"$f":"+B427","v":31104},"1 a 2 anos",{"$f":"+D427+1","v":1},{"$f":"+E427","v":4},null,null," =",null,4004,null,{"$f":"+L330-R428","v":1},{"$f":"+M330-S428","v":3},{"$f":"+N330-T428","v":9},{"$f":"+O330-U428","v":0},{"$f":"SUM(L428:O428)","v":13},null,{"$f":"IF($D428>R$18-1,L330,0)","v":0},{"$f":"IF($D428>S$18-1,M330,0)","v":0},{"$f":"+AD428","v":0},{"$f":"IF($D428>U$18-1,O330,0)","v":0},{"$f":"+AD428","v":0},null,{"$f":"+N331*($D428+1)","v":18},306,{"$f":"+N330","v":9},{"$f":"+Z428*D428+AA427","v":9},315,{"$f":"ROUNDUP(-AB428/D428,0)+AE429","v":-307},0,{"$f":"+T428+AE429","v":8},null," "]
[" ",{"$f":"+B428","v":31104},"2 a 3 anos",{"$f":"+D428+1","v":2},{"$f":"+E428","v":4},null,null," =",null,4005,null,{"$f":"+L331-R429","v":0},0,9,0,9,null,0,0,0,0,0,null,{"$f":"+N332*($D429+1)","v":0},306,{"$f":"+N331","v":9},27,297,-141,0,8,null," "]
[" ",31104,"3 a 4 anos",3,4,null,null," =",null,4006,null,0,0,0,0,0,null,0,0,0,0,0,null,0,306,0,27,297,-91,0,8,null," "]
[" ",31104,"4 a 5 anos",4,4,null,null," =",null,4007,null,0,0,0,0,0,null,0,0,0,0,0,null,60,246,0,27,297,-67,0,8,null," "]
[" ",31104,"5 a 6 anos",5,4,null,null," =",null,4008,null,0,2,12,0,14,null,0,0,0,0,0,null,72,174,12,87,237,-40,0,8,null," "]
[" ",31104,"6 a 7 anos",6,4,null,null," =",null,4009,null,0,3,12,0,15,null,0,0,0,0,0,null,84,90,12,159,165,-20,0,8,null," "]
[" ",31104,"7 a 8 anos",7,4,null,null," =",null,4010,null,0,3,12,1,16,null,0,0,0,0,0,null,96,-6,12,243,81,-4,0,8,null," "]
[" ",31104,"8 a 9 anos",8,4,null,null," =",null,4011,null,0,0,10,0,10,null,0,3,2,0,2,null,54,-44,12,339,-15,8,2,8,null," "]
[" ",31104,"9 a 10 anos",9,4,null,null," =",null,4012,null,0,0,0,0,0,null,0,0,{"$f":"+AD436","v":6},0,{"$f":"+AD436","v":6},null,0,{"$f":"+Y435-X436+(T436*D436)","v":10},6,393,-69,8,6,6,null," "]
[" ",31104,"10 a 11 anos",10,4,null,null," =",null,4013,null,0,0,0,0,0,null,0,0,{"$f":"+AD437","v":0},0,{"$f":"SUM(R437:U437)","v":0},null,0,10,0,393,-69,7,{"$f":"IF(AB437+1>0,0,IF(Z437-AC437,Z437,AC437)-AE438)","v":0},0,null," "]
[" ",31104,"11 a 12 anos",11,4,null,null," =",null,4014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,7,0,0,null," "]
[" ",31104,"12 a 13 anos",12,4,null,null," =",null,4015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,6,0,0,null," "]
[" ",31104,"13 a 14 anos",13,4,null,null," =",null,4016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,6,0,0,null," "]
[" ",31104,"14 a 15 anos",14,4,null,null," =",null,4017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,5,0,0,null," "]
[" ",31104,"+ de 15 anos",15,4,null,null," =",null,4018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4019,null,{"$f":"SUM(L427:L442)","v":1},{"$f":"SUM(M427:M442)","v":14},{"$f":"SUM(N427:N442)","v":72},{"$f":"SUM(O427:O442)","v":1},{"$f":"SUM(L443:O443)","v":88},null,{"$f":"SUM(R428:R442)","v":0},{"$f":"SUM(S428:S442)","v":3},{"$f":"SUM(T428:T442)","v":8},{"$f":"SUM(U428:U442)","v":0},{"$f":"SUM(V428:V442)","v":8},null,{"$f":"SUM(X427:X442)","v":384},0,{"$f":"SUM(Z427:Z442)","v":72},393,-69,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,4020,null,{"$f":"SUMPRODUCT($D427:$D442,L427:L442)","v":1},{"$f":"SUMPRODUCT($D427:$D442,M427:M442)","v":52},{"$f":"SUMPRODUCT($D427:$D442,N427:N442)","v":323},{"$f":"SUMPRODUCT($D427:$D442,O427:O442)","v":7},{"$f":"SUM(L444:O444)","v":383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,4021,null,{"$f":"+L444/L443","v":1},{"$f":"+M444/M443","v":3.7142857142857144},{"$f":"+N444/N443","v":4.4861111111111107},{"$f":"+O444/O443","v":7},{"$f":"+P444/P443","v":4.3522727272727275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B350","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,4023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B447*100+E448","v":31204},"0 a 1 ano",0,{"$f":"+E442","v":4},null,null," =",null,4024,null,{"$f":"+L$16*L427","v":0},808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L448:O448)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B448","v":31204},"1 a 2 anos",{"$f":"+D448+1","v":1},{"$f":"+E448","v":4},null,null," =",null,4025,null,246606.88,808961.34000000008,2650090.14,0,{"$f":"SUM(L449:O449)","v":3705658.3600000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B449","v":31204},"2 a 3 anos",{"$f":"+D449+1","v":2},{"$f":"+E449","v":4},null,null," =",null,4026,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"3 a 4 anos",3,4,null,null," =",null,4027,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"4 a 5 anos",4,4,null,null," =",null,4028,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"5 a 6 anos",5,4,null,null," =",null,4029,null,0,539307.56000000006,3533453.5200000005,0,4072761.0800000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"6 a 7 anos",6,4,null,null," =",null,4030,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"7 a 8 anos",7,4,null,null," =",null,4031,null,0,808961.34000000008,3533453.5200000005,347477.79,4689892.6500000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"8 a 9 anos",8,4,null,null," =",null,4032,null,0,0,2944544.6,0,2944544.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"9 a 10 anos",9,4,null,null," =",null,4033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"10 a 11 anos",10,4,null,null," =",null,4034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"11 a 12 anos",11,4,null,null," =",null,4035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"12 a 13 anos",12,4,null,null," =",null,4036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"13 a 14 anos",13,4,null,null," =",null,4037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"14 a 15 anos",14,4,null,null," =",null,4038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"+ de 15 anos",15,4,null,null," =",null,4039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4040,null,{"$f":"SUM(L448:L463)","v":246606.88},{"$f":"SUM(M448:M463)","v":3775152.92},{"$f":"SUM(N448:N463)","v":21200721.120000001},{"$f":"SUM(O448:O463)","v":347477.79},{"$f":"SUM(P448:P463)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B369","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,4042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B466*100+E467","v":31304},"0 a 1 ano",0,{"$f":"+E461","v":4},null,null," =",null,4043,null,{"$f":"+L448*-L$25","v":0},{"$f":"+M448*-M$25","v":-85952.14237500001},{"$f":"+N448*-N$25","v":-212007.21120000002},{"$f":"+O448*-O$25","v":0},{"$f":"SUM(L467:O467)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B467","v":31304},"1 a 2 anos",{"$f":"+D467+1","v":1},{"$f":"+E467","v":4},null,null," =",null,4044,null,{"$f":"+L449*-L$26","v":-26201.981},{"$f":"+M449*-M$26","v":-85952.14237500001},{"$f":"+N449*-N$26","v":-238508.11260000005},{"$f":"+O449*-O$26","v":0},{"$f":"SUM(L468:O468)","v":-350662.23597500008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B468","v":31304},"2 a 3 anos",{"$f":"+D468+1","v":2},{"$f":"+E468","v":4},null,null," =",null,4045,null,{"$f":"+L450*-L$27","v":0},{"$f":"+M450*-M$27","v":0},{"$f":"+N450*-N$27","v":-238508.11260000005},{"$f":"+O450*-O$27","v":0},-238508.11260000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"3 a 4 anos",3,4,null,null," =",null,4046,null,{"$f":"+L451*-L$28","v":0},{"$f":"+M451*-M$28","v":0},{"$f":"+N451*-N$28","v":0},{"$f":"+O451*-O$28","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"4 a 5 anos",4,4,null,null," =",null,4047,null,{"$f":"+L452*-L$29","v":0},{"$f":"+M452*-M$29","v":0},{"$f":"+N452*-N$29","v":0},{"$f":"+O452*-O$29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"5 a 6 anos",5,4,null,null," =",null,4048,null,{"$f":"+L453*-L$30","v":0},{"$f":"+M453*-M$30","v":-57301.428250000004},{"$f":"+N453*-N$30","v":-318010.81680000015},{"$f":"+O453*-O$30","v":0},-375312.24505000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"6 a 7 anos",6,4,null,null," =",null,4049,null,{"$f":"+L454*-L$31","v":0},{"$f":"+M454*-M$31","v":-85952.142374999996},{"$f":"+N454*-N$31","v":-318010.81680000015},{"$f":"+O454*-O$31","v":0},-403962.95917500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"7 a 8 anos",7,4,null,null," =",null,4050,null,{"$f":"+L455*-L$32","v":0},{"$f":"+M455*-M$32","v":-85952.142374999996},{"$f":"+N455*-N$32","v":-318010.81680000015},{"$f":"+O455*-O$32","v":-31273.001100000005},-435235.96027500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"8 a 9 anos",8,4,null,null," =",null,4051,null,{"$f":"+L456*-L$33","v":0},{"$f":"+M456*-M$33","v":0},{"$f":"+N456*-N$33","v":-265009.01400000008},{"$f":"+O456*-O$33","v":0},-265009.01400000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"9 a 10 anos",9,4,null,null," =",null,4052,null,{"$f":"+L457*-L$34","v":0},{"$f":"+M457*-M$34","v":0},{"$f":"+N457*-N$34","v":0},{"$f":"+O457*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"10 a 11 anos",10,4,null,null," =",null,4053,null,{"$f":"+L458*-L$35","v":0},{"$f":"+M458*-M$35","v":0},{"$f":"+N458*-N$35","v":0},{"$f":"+O458*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"11 a 12 anos",11,4,null,null," =",null,4054,null,{"$f":"+L459*-L$36","v":0},{"$f":"+M459*-M$36","v":0},{"$f":"+N459*-N$36","v":0},{"$f":"+O459*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"12 a 13 anos",12,4,null,null," =",null,4055,null,{"$f":"+L460*-L$37","v":0},{"$f":"+M460*-M$37","v":0},{"$f":"+N460*-N$37","v":0},{"$f":"+O460*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"13 a 14 anos",13,4,null,null," =",null,4056,null,{"$f":"+L461*-L$38","v":0},{"$f":"+M461*-M$38","v":0},{"$f":"+N461*-N$38","v":0},{"$f":"+O461*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"14 a 15 anos",14,4,null,null," =",null,4057,null,{"$f":"+L462*-L$39","v":0},{"$f":"+M462*-M$39","v":0},{"$f":"+N462*-N$39","v":0},{"$f":"+O462*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"+ de 15 anos",15,4,null,null," =",null,4058,null,{"$f":"+L463*-L$40","v":0},{"$f":"+M463*-M$40","v":0},{"$f":"+N463*-N$40","v":0},{"$f":"+O463*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4059,null,{"$f":"SUM(L467:L482)","v":-26201.981},{"$f":"SUM(M467:M482)","v":-401109.99775000004},{"$f":"SUM(N467:N482)","v":-1908064.9008000004},{"$f":"SUM(O467:O482)","v":-31273.001100000005},{"$f":"SUM(P467:P482)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B388","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,4061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B485*100+E486","v":31404},"0 a 1 ano",0,{"$f":"+E463","v":4},null,null," =",null,4062,null,{"$f":"+L448*-L$62","v":0},{"$f":"+M448*-M$62","v":-85952.14237500001},{"$f":"+N448*-N$62","v":-212007.21120000002},{"$f":"+O448*-O$62","v":0},{"$f":"SUM(L486:O486)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B486","v":31404},"1 a 2 anos",{"$f":"+D486+1","v":1},{"$f":"+E486","v":4},null,null," =",null,4063,null,{"$f":"+L449*-L$63","v":-52403.962},{"$f":"+M449*-M$63","v":-171904.28475000002},{"$f":"+N449*-N$63","v":-477016.22519999999},{"$f":"+O449*-O$63","v":0},{"$f":"SUM(L487:O487)","v":-701324.47195000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B487","v":31404},"2 a 3 anos",{"$f":"+D487+1","v":2},{"$f":"+E487","v":4},null,null," =",null,4064,null,{"$f":"+L450*-L$64","v":0},{"$f":"+M450*-M$64","v":0},{"$f":"+N450*-N$64","v":-715524.3378000001},{"$f":"+O450*-O$64","v":0},-715524.3378000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"3 a 4 anos",3,4,null,null," =",null,{"$f":"+J488+1","v":4065},null,{"$f":"+L451*-L$65","v":0},{"$f":"+M451*-M$65","v":0},{"$f":"+N451*-N$65","v":0},{"$f":"+O451*-O$65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"4 a 5 anos",4,4,null,null," =",null,4066,null,{"$f":"+L452*-L$66","v":0},{"$f":"+M452*-M$66","v":0},{"$f":"+N452*-N$66","v":0},{"$f":"+O452*-O$66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"5 a 6 anos",5,4,null,null," =",null,4067,null,{"$f":"+L453*-L$67","v":0},{"$f":"+M453*-M$67","v":-343808.56949999998},{"$f":"+N453*-N$67","v":-1908064.9008000004},{"$f":"+O453*-O$67","v":0},-2251873.4703000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"6 a 7 anos",6,4,null,null," =",null,4068,null,{"$f":"+L454*-L$68","v":0},{"$f":"+M454*-M$68","v":-601664.99662500003},{"$f":"+N454*-N$68","v":-2226075.7176000006},{"$f":"+O454*-O$68","v":0},-2827740.7142250007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"7 a 8 anos",7,4,null,null," =",null,4069,null,{"$f":"+L455*-L$69","v":0},{"$f":"+M455*-M$69","v":-687617.13899999997},{"$f":"+N455*-N$69","v":-2544086.5344000012},{"$f":"+O455*-O$69","v":-250184.00880000004},-3481887.6822000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"8 a 9 anos",8,4,null,null," =",null,4070,null,{"$f":"+L456*-L$70","v":0},{"$f":"+M456*-M$70","v":0},{"$f":"+N456*-N$70","v":-2385081.1260000011},{"$f":"+O456*-O$70","v":0},-2385081.1260000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"9 a 10 anos",9,4,null,null," =",null,4071,null,{"$f":"+L457*-L$71","v":0},{"$f":"+M457*-M$71","v":0},{"$f":"+N457*-N$71","v":0},{"$f":"+O457*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"10 a 11 anos",10,4,null,null," =",null,4072,null,{"$f":"+L458*-L$72","v":0},{"$f":"+M458*-M$72","v":0},{"$f":"+N458*-N$72","v":0},{"$f":"+O458*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"11 a 12 anos",11,4,null,null," =",null,4073,null,{"$f":"+L459*-L$73","v":0},{"$f":"+M459*-M$73","v":0},{"$f":"+N459*-N$73","v":0},{"$f":"+O459*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"12 a 13 anos",12,4,null,null," =",null,4074,null,{"$f":"+L460*-L$74","v":0},{"$f":"+M460*-M$74","v":0},{"$f":"+N460*-N$74","v":0},{"$f":"+O460*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"13 a 14 anos",13,4,null,null," =",null,4075,null,{"$f":"+L461*-L$75","v":0},{"$f":"+M461*-M$75","v":0},{"$f":"+N461*-N$75","v":0},{"$f":"+O461*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"14 a 15 anos",14,4,null,null," =",null,4076,null,{"$f":"+L462*-L$76","v":0},{"$f":"+M462*-M$76","v":0},{"$f":"+N462*-N$76","v":0},{"$f":"+O462*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"+ de 15 anos",15,4,null,null," =",null,4077,null,{"$f":"+L463*-L$77","v":0},{"$f":"+M463*-M$77","v":0},{"$f":"+N463*-N$77","v":0},{"$f":"+O463*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4078,null,{"$f":"SUM(L486:L501)","v":-52403.962},{"$f":"SUM(M486:M501)","v":-1890947.13225},{"$f":"SUM(N486:N501)","v":-10467856.053000003},{"$f":"SUM(O486:O501)","v":-250184.00880000004},{"$f":"SUM(P486:P501)","v":-12661391.156050004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B407","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,4080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B504*100+E505","v":31504},"Saldo inicial",null,{"$f":"+E501","v":4},null,null," =",null,4081,null,{"$f":"+L411","v":246606.88},{"$f":"+M411","v":3775152.92},{"$f":"+N411","v":21200721.120000001},{"$f":"+O411","v":347477.79},{"$f":"SUM(L505:O505)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B505","v":31504},"Aquisições",null,{"$f":"+E505","v":4},null,null," =",null,4082,null,{"$f":"+L448","v":0},{"$f":"+M448","v":808961.34000000008},{"$f":"+N448","v":2355635.6800000002},{"$f":"+O448","v":0},{"$f":"SUM(L506:O506)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B506","v":31504},"Baixa",null,{"$f":"+E506","v":4},null,null," =",null,4083,null,{"$f":"-L505-L506+L508","v":0},{"$f":"-M505-M506+M508","v":-808961.33999999985},{"$f":"-N505-N506+N508","v":-2355635.6799999997},{"$f":"-O505-O506+O508","v":0},{"$f":"SUM(L507:O507)","v":-3164597.0199999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B507","v":31504},"Saldo final",null,4,null,null," =",null,4084,null,{"$f":"+L464","v":246606.88},{"$f":"+M464","v":3775152.92},{"$f":"+N464","v":21200721.120000001},{"$f":"+O464","v":347477.79},{"$f":"SUM(L508:O508)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,4,null,null,null,null,4085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B413","v":316},"DEPRECIAÇÃO ACUMULADA",null,4,null,null,null,null,4086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B510*100+E511","v":31604},"Saldo inicial",null,4,null,null," =",null,4087,null,{"$f":"+L417","v":-26201.981},{"$f":"+M417","v":-2177454.2735000001},{"$f":"+N417","v":-10414854.250200003},{"$f":"+O417","v":-218911.00770000002},{"$f":"SUM(L511:O511)","v":-12837421.512400003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B511","v":31604},"Depreciação do Ano",null,4,null,null," =",null,4088,null,{"$f":"+L483","v":-26201.981},{"$f":"+M483","v":-401109.99775000004},{"$f":"+N483","v":-1908064.9008000004},{"$f":"+O483","v":-31273.001100000005},{"$f":"SUM(L512:O512)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B512","v":31604},"Baixa Depreciação",null,4,null,null," =",null,4089,null,{"$f":"+L514-L511-L512","v":0},{"$f":"+M514-M511-M512","v":687617.1390000002},{"$f":"+N514-N511-N512","v":1855063.0980000007},{"$f":"+O514-O511-O512","v":0},{"$f":"SUM(L513:O513)","v":2542680.2370000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B513","v":31604},"Saldo final da Depreciação",null,4,null,null,null,null,4090,null,{"$f":"+L502","v":-52403.962},{"$f":"+M502","v":-1890947.13225},{"$f":"+N502","v":-10467856.053000003},{"$f":"+O502","v":-250184.00880000004},{"$f":"SUM(L514:O514)","v":-12661391.156050004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,4,null,null,null,null,4091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,4,null,null," =",null,4092,null,{"$f":"+L508+L514","v":194202.91800000001},{"$f":"+M508+M514","v":1884205.7877499999},{"$f":"+N508+N514","v":10732865.066999998},{"$f":"+O508+O514","v":97293.781199999939},{"$f":"SUM(L516:O516)","v":12908567.553949997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,4,null,null,null,null,4093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,4,null,null,null,null,4094,null,{"$f":"-L507-L513","v":0},{"$f":"-M507-M513","v":121344.20099999965},{"$f":"-N507-N513","v":500572.58199999901},{"$f":"-O507-O513","v":0},{"$f":"SUM(L518:O518)","v":621916.78299999866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,4,null,null,null,null,4095,null,{"$f":"+L507+L513","v":0},{"$f":"+M507+M513","v":-121344.20099999965},{"$f":"+N507+N513","v":-500572.58199999901},{"$f":"+O507+O513","v":0},{"$f":"SUM(L519:O519)","v":-621916.78299999866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E516+1","v":5},null,null,null,null,{"$f":"+E521*1000","v":5000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J521+1","v":5001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B426","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E521","v":5},null,null,null,null,5002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B523*100+E524","v":31105},"0 a 1 ano",0,{"$f":"+E523","v":5},null,null," =",null,5003,null,{"$f":"+R524","v":0},{"$f":"+S524","v":3},{"$f":"+T524","v":8},{"$f":"+U524","v":1},{"$f":"SUM(L524:O524)","v":12},null,{"$f":"+R540","v":0},{"$f":"+S540","v":3},{"$f":"+T540","v":8},{"$f":"+U540","v":1},{"$f":"SUM(R524:U524)","v":12},null,0,{"$f":"+Y523-X524+(T524*D524)","v":324},0,0,{"$f":"+Y$232-AA524","v":324},0,{"$f":"IF(AB524+1>0,0,IF(Z524<AC524,Z524,AC524)-AE525)","v":0},0,null," "]
[" ",{"$f":"+B524","v":31105},"1 a 2 anos",{"$f":"+D524+1","v":1},{"$f":"+E524","v":5},null,null," =",null,5004,null,{"$f":"+L427-R525","v":0},{"$f":"+M427-S525","v":3},{"$f":"+N427-T525","v":8},{"$f":"+O427-U525","v":0},{"$f":"SUM(L525:O525)","v":11},null,{"$f":"IF($D525>R$18-1,L427,0)","v":0},{"$f":"IF($D525>S$18-1,M427,0)","v":0},{"$f":"+AD525","v":0},{"$f":"IF($D525>U$18-1,O427,0)","v":0},{"$f":"+AD525","v":0},null,{"$f":"+N428*($D525+1)","v":18},306,{"$f":"+N427","v":8},{"$f":"+Z525*D525+AA524","v":8},316,{"$f":"ROUNDUP(-AB525/D525,0)+AE526","v":-308},0,{"$f":"+T525+AE526","v":8},null," "]
[" ",{"$f":"+B525","v":31105},"2 a 3 anos",{"$f":"+D525+1","v":2},{"$f":"+E525","v":5},null,null," =",null,5005,null,{"$f":"+L428-R526","v":1},3,9,0,13,null,0,0,0,0,0,null,{"$f":"+N429*($D526+1)","v":27},279,{"$f":"+N428","v":9},26,298,-141,0,8,null," "]
[" ",31105,"3 a 4 anos",3,5,null,null," =",null,5006,null,0,0,9,0,9,null,0,0,0,0,0,null,0,279,9,53,271,-83,0,8,null," "]
[" ",31105,"4 a 5 anos",4,5,null,null," =",null,5007,null,0,0,0,0,0,null,0,0,0,0,0,null,0,279,0,53,271,-60,0,8,null," "]
[" ",31105,"5 a 6 anos",5,5,null,null," =",null,5008,null,0,0,0,0,0,null,0,0,0,0,0,null,72,207,0,53,271,-47,0,8,null," "]
[" ",31105,"6 a 7 anos",6,5,null,null," =",null,5009,null,0,2,12,0,14,null,0,0,0,0,0,null,84,123,12,125,199,-26,0,8,null," "]
[" ",31105,"7 a 8 anos",7,5,null,null," =",null,5010,null,0,3,12,0,15,null,0,0,0,0,0,null,96,27,12,209,115,-9,0,8,null," "]
[" ",31105,"8 a 9 anos",8,5,null,null," =",null,5011,null,0,0,12,0,12,null,0,3,0,1,0,null,90,-63,12,305,19,5,0,8,null," "]
[" ",31105,"9 a 10 anos",9,5,null,null," =",null,5012,null,0,0,2,0,2,null,0,0,{"$f":"+AD533","v":8},0,{"$f":"+AD533","v":8},null,0,{"$f":"+Y532-X533+(T533*D533)","v":9},10,395,-71,8,8,8,null," "]
[" ",31105,"10 a 11 anos",10,5,null,null," =",null,5013,null,0,0,0,0,0,null,0,0,{"$f":"+AD534","v":0},0,{"$f":"SUM(R534:U534)","v":0},null,0,9,0,395,-71,8,{"$f":"IF(AB534+1>0,0,IF(Z534-AC534,Z534,AC534)-AE535)","v":0},0,null," "]
[" ",31105,"11 a 12 anos",11,5,null,null," =",null,5014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,7,0,0,null," "]
[" ",31105,"12 a 13 anos",12,5,null,null," =",null,5015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,6,0,0,null," "]
[" ",31105,"13 a 14 anos",13,5,null,null," =",null,5016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,6,0,0,null," "]
[" ",31105,"14 a 15 anos",14,5,null,null," =",null,5017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,6,0,0,null," "]
[" ",31105,"+ de 15 anos",15,5,null,null," =",null,5018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5019,null,{"$f":"SUM(L524:L539)","v":1},{"$f":"SUM(M524:M539)","v":14},{"$f":"SUM(N524:N539)","v":72},{"$f":"SUM(O524:O539)","v":1},{"$f":"SUM(L540:O540)","v":88},null,{"$f":"SUM(R525:R539)","v":0},{"$f":"SUM(S525:S539)","v":3},{"$f":"SUM(T525:T539)","v":8},{"$f":"SUM(U525:U539)","v":1},{"$f":"SUM(V525:V539)","v":8},null,{"$f":"SUM(X524:X539)","v":387},0,{"$f":"SUM(Z524:Z539)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,5020,null,{"$f":"SUMPRODUCT($D524:$D539,L524:L539)","v":2},{"$f":"SUMPRODUCT($D524:$D539,M524:M539)","v":42},{"$f":"SUMPRODUCT($D524:$D539,N524:N539)","v":323},{"$f":"SUMPRODUCT($D524:$D539,O524:O539)","v":0},{"$f":"SUM(L541:O541)","v":367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,5021,null,{"$f":"+L541/L540","v":2},{"$f":"+M541/M540","v":3},{"$f":"+N541/N540","v":4.4861111111111107},{"$f":"+O541/O540","v":0},{"$f":"+P541/P540","v":4.1704545454545459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B447","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,5023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B544*100+E545","v":31205},"0 a 1 ano",0,{"$f":"+E539","v":5},null,null," =",null,5024,null,{"$f":"+L$16*L524","v":0},808961.34000000008,2355635.6800000002,347477.79,{"$f":"SUM(L545:O545)","v":3512074.8100000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B545","v":31205},"1 a 2 anos",{"$f":"+D545+1","v":1},{"$f":"+E545","v":5},null,null," =",null,5025,null,0,808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L546:O546)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B546","v":31205},"2 a 3 anos",{"$f":"+D546+1","v":2},{"$f":"+E546","v":5},null,null," =",null,5026,null,246606.88,808961.34000000008,2650090.14,0,3705658.3600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"3 a 4 anos",3,5,null,null," =",null,5027,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"4 a 5 anos",4,5,null,null," =",null,5028,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"5 a 6 anos",5,5,null,null," =",null,5029,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"6 a 7 anos",6,5,null,null," =",null,5030,null,0,539307.56000000006,3533453.5200000005,0,4072761.0800000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"7 a 8 anos",7,5,null,null," =",null,5031,null,0,808961.34000000008,3533453.5200000005,0,4342414.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"8 a 9 anos",8,5,null,null," =",null,5032,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"9 a 10 anos",9,5,null,null," =",null,5033,null,0,0,588908.92000000004,0,588908.92000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"10 a 11 anos",10,5,null,null," =",null,5034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"11 a 12 anos",11,5,null,null," =",null,5035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"12 a 13 anos",12,5,null,null," =",null,5036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"13 a 14 anos",13,5,null,null," =",null,5037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"14 a 15 anos",14,5,null,null," =",null,5038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"+ de 15 anos",15,5,null,null," =",null,5039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5040,null,{"$f":"SUM(L545:L560)","v":246606.88},{"$f":"SUM(M545:M560)","v":3775152.9200000009},{"$f":"SUM(N545:N560)","v":21200721.120000001},{"$f":"SUM(O545:O560)","v":347477.79},{"$f":"SUM(P545:P560)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B466","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,5042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B563*100+E564","v":31305},"0 a 1 ano",0,{"$f":"+E558","v":5},null,null," =",null,5043,null,{"$f":"+L545*-L$25","v":0},{"$f":"+M545*-M$25","v":-85952.14237500001},{"$f":"+N545*-N$25","v":-212007.21120000002},{"$f":"+O545*-O$25","v":-31273.001099999998},{"$f":"SUM(L564:O564)","v":-329232.35467500001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B564","v":31305},"1 a 2 anos",{"$f":"+D564+1","v":1},{"$f":"+E564","v":5},null,null," =",null,5044,null,{"$f":"+L546*-L$26","v":0},{"$f":"+M546*-M$26","v":-85952.14237500001},{"$f":"+N546*-N$26","v":-212007.21120000005},{"$f":"+O546*-O$26","v":0},{"$f":"SUM(L565:O565)","v":-297959.35357500007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B565","v":31305},"2 a 3 anos",{"$f":"+D565+1","v":2},{"$f":"+E565","v":5},null,null," =",null,5045,null,{"$f":"+L547*-L$27","v":-26201.981000000003},{"$f":"+M547*-M$27","v":-85952.142375000025},{"$f":"+N547*-N$27","v":-238508.11260000005},{"$f":"+O547*-O$27","v":0},-350662.23597500008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"3 a 4 anos",3,5,null,null," =",null,5046,null,{"$f":"+L548*-L$28","v":0},{"$f":"+M548*-M$28","v":0},{"$f":"+N548*-N$28","v":-238508.11260000005},{"$f":"+O548*-O$28","v":0},-238508.11260000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"4 a 5 anos",4,5,null,null," =",null,5047,null,{"$f":"+L549*-L$29","v":0},{"$f":"+M549*-M$29","v":0},{"$f":"+N549*-N$29","v":0},{"$f":"+O549*-O$29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"5 a 6 anos",5,5,null,null," =",null,5048,null,{"$f":"+L550*-L$30","v":0},{"$f":"+M550*-M$30","v":0},{"$f":"+N550*-N$30","v":0},{"$f":"+O550*-O$30","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"6 a 7 anos",6,5,null,null," =",null,5049,null,{"$f":"+L551*-L$31","v":0},{"$f":"+M551*-M$31","v":-57301.428249999997},{"$f":"+N551*-N$31","v":-318010.81680000015},{"$f":"+O551*-O$31","v":0},-375312.24505000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"7 a 8 anos",7,5,null,null," =",null,5050,null,{"$f":"+L552*-L$32","v":0},{"$f":"+M552*-M$32","v":-85952.142374999996},{"$f":"+N552*-N$32","v":-318010.81680000015},{"$f":"+O552*-O$32","v":0},-403962.95917500014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"8 a 9 anos",8,5,null,null," =",null,5051,null,{"$f":"+L553*-L$33","v":0},{"$f":"+M553*-M$33","v":0},{"$f":"+N553*-N$33","v":-318010.81680000015},{"$f":"+O553*-O$33","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"9 a 10 anos",9,5,null,null," =",null,5052,null,{"$f":"+L554*-L$34","v":0},{"$f":"+M554*-M$34","v":0},{"$f":"+N554*-N$34","v":-53001.802800000019},{"$f":"+O554*-O$34","v":0},-53001.802800000019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"10 a 11 anos",10,5,null,null," =",null,5053,null,{"$f":"+L555*-L$35","v":0},{"$f":"+M555*-M$35","v":0},{"$f":"+N555*-N$35","v":0},{"$f":"+O555*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"11 a 12 anos",11,5,null,null," =",null,5054,null,{"$f":"+L556*-L$36","v":0},{"$f":"+M556*-M$36","v":0},{"$f":"+N556*-N$36","v":0},{"$f":"+O556*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"12 a 13 anos",12,5,null,null," =",null,5055,null,{"$f":"+L557*-L$37","v":0},{"$f":"+M557*-M$37","v":0},{"$f":"+N557*-N$37","v":0},{"$f":"+O557*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"13 a 14 anos",13,5,null,null," =",null,5056,null,{"$f":"+L558*-L$38","v":0},{"$f":"+M558*-M$38","v":0},{"$f":"+N558*-N$38","v":0},{"$f":"+O558*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"14 a 15 anos",14,5,null,null," =",null,5057,null,{"$f":"+L559*-L$39","v":0},{"$f":"+M559*-M$39","v":0},{"$f":"+N559*-N$39","v":0},{"$f":"+O559*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"+ de 15 anos",15,5,null,null," =",null,5058,null,{"$f":"+L560*-L$40","v":0},{"$f":"+M560*-M$40","v":0},{"$f":"+N560*-N$40","v":0},{"$f":"+O560*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5059,null,{"$f":"SUM(L564:L579)","v":-26201.981000000003},{"$f":"SUM(M564:M579)","v":-401109.99775000004},{"$f":"SUM(N564:N579)","v":-1908064.9008000006},{"$f":"SUM(O564:O579)","v":-31273.001099999998},{"$f":"SUM(P564:P579)","v":-2366649.8806500011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B485","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,5061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B582*100+E583","v":31405},"0 a 1 ano",0,{"$f":"+E560","v":5},null,null," =",null,5062,null,{"$f":"+L545*-L$62","v":0},{"$f":"+M545*-M$62","v":-85952.14237500001},{"$f":"+N545*-N$62","v":-212007.21120000002},{"$f":"+O545*-O$62","v":-31273.001099999998},{"$f":"SUM(L583:O583)","v":-329232.35467500001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B583","v":31405},"1 a 2 anos",{"$f":"+D583+1","v":1},{"$f":"+E583","v":5},null,null," =",null,5063,null,{"$f":"+L546*-L$63","v":0},{"$f":"+M546*-M$63","v":-171904.28475000002},{"$f":"+N546*-N$63","v":-424014.42240000004},{"$f":"+O546*-O$63","v":0},{"$f":"SUM(L584:O584)","v":-595918.70715000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B584","v":31405},"2 a 3 anos",{"$f":"+D584+1","v":2},{"$f":"+E584","v":5},null,null," =",null,5064,null,{"$f":"+L547*-L$64","v":-78605.942999999999},{"$f":"+M547*-M$64","v":-257856.42712500002},{"$f":"+N547*-N$64","v":-715524.3378000001},{"$f":"+O547*-O$64","v":0},-1051986.7079250002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"3 a 4 anos",3,5,null,null," =",null,{"$f":"+J585+1","v":5065},null,{"$f":"+L548*-L$65","v":0},{"$f":"+M548*-M$65","v":0},{"$f":"+N548*-N$65","v":-954032.45040000021},{"$f":"+O548*-O$65","v":0},-954032.45040000021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"4 a 5 anos",4,5,null,null," =",null,5066,null,{"$f":"+L549*-L$66","v":0},{"$f":"+M549*-M$66","v":0},{"$f":"+N549*-N$66","v":0},{"$f":"+O549*-O$66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"5 a 6 anos",5,5,null,null," =",null,5067,null,{"$f":"+L550*-L$67","v":0},{"$f":"+M550*-M$67","v":0},{"$f":"+N550*-N$67","v":0},{"$f":"+O550*-O$67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"6 a 7 anos",6,5,null,null," =",null,5068,null,{"$f":"+L551*-L$68","v":0},{"$f":"+M551*-M$68","v":-401109.99774999998},{"$f":"+N551*-N$68","v":-2226075.7176000006},{"$f":"+O551*-O$68","v":0},-2627185.7153500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"7 a 8 anos",7,5,null,null," =",null,5069,null,{"$f":"+L552*-L$69","v":0},{"$f":"+M552*-M$69","v":-687617.13899999997},{"$f":"+N552*-N$69","v":-2544086.5344000012},{"$f":"+O552*-O$69","v":0},-3231703.6734000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"8 a 9 anos",8,5,null,null," =",null,5070,null,{"$f":"+L553*-L$70","v":0},{"$f":"+M553*-M$70","v":0},{"$f":"+N553*-N$70","v":-2862097.3512000013},{"$f":"+O553*-O$70","v":0},-2862097.3512000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"9 a 10 anos",9,5,null,null," =",null,5071,null,{"$f":"+L554*-L$71","v":0},{"$f":"+M554*-M$71","v":0},{"$f":"+N554*-N$71","v":-530018.02800000028},{"$f":"+O554*-O$71","v":0},-530018.02800000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"10 a 11 anos",10,5,null,null," =",null,5072,null,{"$f":"+L555*-L$72","v":0},{"$f":"+M555*-M$72","v":0},{"$f":"+N555*-N$72","v":0},{"$f":"+O555*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"11 a 12 anos",11,5,null,null," =",null,5073,null,{"$f":"+L556*-L$73","v":0},{"$f":"+M556*-M$73","v":0},{"$f":"+N556*-N$73","v":0},{"$f":"+O556*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"12 a 13 anos",12,5,null,null," =",null,5074,null,{"$f":"+L557*-L$74","v":0},{"$f":"+M557*-M$74","v":0},{"$f":"+N557*-N$74","v":0},{"$f":"+O557*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"13 a 14 anos",13,5,null,null," =",null,5075,null,{"$f":"+L558*-L$75","v":0},{"$f":"+M558*-M$75","v":0},{"$f":"+N558*-N$75","v":0},{"$f":"+O558*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"14 a 15 anos",14,5,null,null," =",null,5076,null,{"$f":"+L559*-L$76","v":0},{"$f":"+M559*-M$76","v":0},{"$f":"+N559*-N$76","v":0},{"$f":"+O559*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"+ de 15 anos",15,5,null,null," =",null,5077,null,{"$f":"+L560*-L$77","v":0},{"$f":"+M560*-M$77","v":0},{"$f":"+N560*-N$77","v":0},{"$f":"+O560*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5078,null,{"$f":"SUM(L583:L598)","v":-78605.942999999999},{"$f":"SUM(M583:M598)","v":-1604439.9909999999},{"$f":"SUM(N583:N598)","v":-10467856.053000005},{"$f":"SUM(O583:O598)","v":-31273.001099999998},{"$f":"SUM(P583:P598)","v":-12182174.988100005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B504","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,5080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B601*100+E602","v":31505},"Saldo inicial",null,{"$f":"+E598","v":5},null,null," =",null,5081,null,{"$f":"+L508","v":246606.88},{"$f":"+M508","v":3775152.92},{"$f":"+N508","v":21200721.120000001},{"$f":"+O508","v":347477.79},{"$f":"SUM(L602:O602)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B602","v":31505},"Aquisições",null,{"$f":"+E602","v":5},null,null," =",null,5082,null,{"$f":"+L545","v":0},{"$f":"+M545","v":808961.34000000008},{"$f":"+N545","v":2355635.6800000002},{"$f":"+O545","v":347477.79},{"$f":"SUM(L603:O603)","v":3512074.8100000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B603","v":31505},"Baixa",null,{"$f":"+E603","v":5},null,null," =",null,5083,null,{"$f":"-L602-L603+L605","v":0},{"$f":"-M602-M603+M605","v":-808961.33999999892},{"$f":"-N602-N603+N605","v":-2355635.6799999997},{"$f":"-O602-O603+O605","v":-347477.79},{"$f":"SUM(L604:O604)","v":-3512074.8099999987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B604","v":31505},"Saldo final",null,5,null,null," =",null,5084,null,{"$f":"+L561","v":246606.88},{"$f":"+M561","v":3775152.9200000009},{"$f":"+N561","v":21200721.120000001},{"$f":"+O561","v":347477.79},{"$f":"SUM(L605:O605)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,5,null,null,null,null,5085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B510","v":316},"DEPRECIAÇÃO ACUMULADA",null,5,null,null,null,null,5086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B607*100+E608","v":31605},"Saldo inicial",null,5,null,null," =",null,5087,null,{"$f":"+L514","v":-52403.962},{"$f":"+M514","v":-1890947.13225},{"$f":"+N514","v":-10467856.053000003},{"$f":"+O514","v":-250184.00880000004},{"$f":"SUM(L608:O608)","v":-12661391.156050004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B608","v":31605},"Depreciação do Ano",null,5,null,null," =",null,5088,null,{"$f":"+L580","v":-26201.981000000003},{"$f":"+M580","v":-401109.99775000004},{"$f":"+N580","v":-1908064.9008000006},{"$f":"+O580","v":-31273.001099999998},{"$f":"SUM(L609:O609)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B609","v":31605},"Baixa Depreciação",null,5,null,null," =",null,5089,null,{"$f":"+L611-L608-L609","v":0},{"$f":"+M611-M608-M609","v":687617.1390000002},{"$f":"+N611-N608-N609","v":1908064.9007999988},{"$f":"+O611-O608-O609","v":250184.00880000004},{"$f":"SUM(L610:O610)","v":2845866.0485999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B610","v":31605},"Saldo final da Depreciação",null,5,null,null,null,null,5090,null,{"$f":"+L599","v":-78605.942999999999},{"$f":"+M599","v":-1604439.9909999999},{"$f":"+N599","v":-10467856.053000005},{"$f":"+O599","v":-31273.001099999998},{"$f":"SUM(L611:O611)","v":-12182174.988100005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,5,null,null,null,null,5091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,5,null,null," =",null,5092,null,{"$f":"+L605+L611","v":168000.93700000001},{"$f":"+M605+M611","v":2170712.9290000009},{"$f":"+N605+N611","v":10732865.066999996},{"$f":"+O605+O611","v":316204.78889999999},{"$f":"SUM(L613:O613)","v":13387783.721899996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,5,null,null,null,null,5093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,5,null,null,null,null,5094,null,{"$f":"-L604-L610","v":0},{"$f":"-M604-M610","v":121344.20099999872},{"$f":"-N604-N610","v":447570.77920000092},{"$f":"-O604-O610","v":97293.781199999939},{"$f":"SUM(L615:O615)","v":666208.76139999961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,5,null,null,null,null,5095,null,{"$f":"+L604+L610","v":0},{"$f":"+M604+M610","v":-121344.20099999872},{"$f":"+N604+N610","v":-447570.77920000092},{"$f":"+O604+O610","v":-97293.781199999939},{"$f":"SUM(L616:O616)","v":-666208.76139999961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E613+1","v":6},null,null,null,null,{"$f":"+E618*1000","v":6000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J618+1","v":6001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B523","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E618","v":6},null,null,null,null,6002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B620*100+E621","v":31106},"0 a 1 ano",0,{"$f":"+E620","v":6},null,null," =",null,6003,null,{"$f":"+R621","v":0},{"$f":"+S621","v":3},{"$f":"+T621","v":8},{"$f":"+U621","v":0},{"$f":"SUM(L621:O621)","v":11},null,{"$f":"+R637","v":0},{"$f":"+S637","v":3},{"$f":"+T637","v":8},{"$f":"+U637","v":0},{"$f":"SUM(R621:U621)","v":11},null,0,{"$f":"+Y620-X621+(T621*D621)","v":324},0,0,{"$f":"+Y$232-AA621","v":324},0,{"$f":"IF(AB621+1>0,0,IF(Z621<AC621,Z621,AC621)-AE622)","v":0},0,null," "]
[" ",{"$f":"+B621","v":31106},"1 a 2 anos",{"$f":"+D621+1","v":1},{"$f":"+E621","v":6},null,null," =",null,6004,null,{"$f":"+L524-R622","v":0},{"$f":"+M524-S622","v":3},{"$f":"+N524-T622","v":8},{"$f":"+O524-U622","v":1},{"$f":"SUM(L622:O622)","v":12},null,{"$f":"IF($D622>R$18-1,L524,0)","v":0},{"$f":"IF($D622>S$18-1,M524,0)","v":0},{"$f":"+AD622","v":0},{"$f":"IF($D622>U$18-1,O524,0)","v":0},{"$f":"+AD622","v":0},null,{"$f":"+N525*($D622+1)","v":16},308,{"$f":"+N524","v":8},{"$f":"+Z622*D622+AA621","v":8},316,{"$f":"ROUNDUP(-AB622/D622,0)+AE623","v":-308},0,{"$f":"+T622+AE623","v":8},null," "]
[" ",{"$f":"+B622","v":31106},"2 a 3 anos",{"$f":"+D622+1","v":2},{"$f":"+E622","v":6},null,null," =",null,6005,null,{"$f":"+L525-R623","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N526*($D623+1)","v":27},281,{"$f":"+N525","v":8},24,300,-142,0,8,null," "]
[" ",31106,"3 a 4 anos",3,6,null,null," =",null,6006,null,1,3,9,0,13,null,0,0,0,0,0,null,36,245,9,51,273,-83,0,8,null," "]
[" ",31106,"4 a 5 anos",4,6,null,null," =",null,6007,null,0,0,9,0,9,null,0,0,0,0,0,null,0,245,9,87,237,-52,0,8,null," "]
[" ",31106,"5 a 6 anos",5,6,null,null," =",null,6008,null,0,0,0,0,0,null,0,0,0,0,0,null,0,245,0,87,237,-40,0,8,null," "]
[" ",31106,"6 a 7 anos",6,6,null,null," =",null,6009,null,0,0,0,0,0,null,0,0,0,0,0,null,84,161,0,87,237,-32,0,8,null," "]
[" ",31106,"7 a 8 anos",7,6,null,null," =",null,6010,null,0,2,12,0,14,null,0,0,0,0,0,null,96,65,12,171,153,-14,0,8,null," "]
[" ",31106,"8 a 9 anos",8,6,null,null," =",null,6011,null,0,0,12,0,12,null,0,3,0,0,0,null,108,-43,12,267,57,0,0,8,null," "]
[" ",31106,"9 a 10 anos",9,6,null,null," =",null,6012,null,0,0,6,0,6,null,0,0,{"$f":"+AD630","v":6},0,{"$f":"+AD630","v":6},null,20,{"$f":"+Y629-X630+(T630*D630)","v":-9},12,375,-51,8,6,8,null," "]
[" ",31106,"10 a 11 anos",10,6,null,null," =",null,6013,null,0,0,0,0,0,null,0,0,{"$f":"+AD631","v":2},0,{"$f":"SUM(R631:U631)","v":2},null,0,11,2,395,-71,8,{"$f":"IF(AB631+1>0,0,IF(Z631-AC631,Z631,AC631)-AE632)","v":2},2,null," "]
[" ",31106,"11 a 12 anos",11,6,null,null," =",null,6014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,7,0,0,null," "]
[" ",31106,"12 a 13 anos",12,6,null,null," =",null,6015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,6,0,0,null," "]
[" ",31106,"13 a 14 anos",13,6,null,null," =",null,6016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,6,0,0,null," "]
[" ",31106,"14 a 15 anos",14,6,null,null," =",null,6017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,6,0,0,null," "]
[" ",31106,"+ de 15 anos",15,6,null,null," =",null,6018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6019,null,{"$f":"SUM(L621:L636)","v":1},{"$f":"SUM(M621:M636)","v":14},{"$f":"SUM(N621:N636)","v":72},{"$f":"SUM(O621:O636)","v":1},{"$f":"SUM(L637:O637)","v":88},null,{"$f":"SUM(R622:R636)","v":0},{"$f":"SUM(S622:S636)","v":3},{"$f":"SUM(T622:T636)","v":8},{"$f":"SUM(U622:U636)","v":0},{"$f":"SUM(V622:V636)","v":8},null,{"$f":"SUM(X621:X636)","v":387},0,{"$f":"SUM(Z621:Z636)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,6020,null,{"$f":"SUMPRODUCT($D621:$D636,L621:L636)","v":3},{"$f":"SUMPRODUCT($D621:$D636,M621:M636)","v":32},{"$f":"SUMPRODUCT($D621:$D636,N621:N636)","v":321},{"$f":"SUMPRODUCT($D621:$D636,O621:O636)","v":1},{"$f":"SUM(L638:O638)","v":357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,6021,null,{"$f":"+L638/L637","v":3},{"$f":"+M638/M637","v":2.2857142857142856},{"$f":"+N638/N637","v":4.458333333333333},{"$f":"+O638/O637","v":1},{"$f":"+P638/P637","v":4.0568181818181817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B544","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,6023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B641*100+E642","v":31206},"0 a 1 ano",0,{"$f":"+E636","v":6},null,null," =",null,6024,null,{"$f":"+L$16*L621","v":0},808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L642:O642)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B642","v":31206},"1 a 2 anos",{"$f":"+D642+1","v":1},{"$f":"+E642","v":6},null,null," =",null,6025,null,0,808961.34000000008,2355635.6800000002,347477.79,{"$f":"SUM(L643:O643)","v":3512074.8100000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B643","v":31206},"2 a 3 anos",{"$f":"+D643+1","v":2},{"$f":"+E643","v":6},null,null," =",null,6026,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"3 a 4 anos",3,6,null,null," =",null,6027,null,246606.88,808961.34000000008,2650090.14,0,3705658.3600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"4 a 5 anos",4,6,null,null," =",null,6028,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"5 a 6 anos",5,6,null,null," =",null,6029,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"6 a 7 anos",6,6,null,null," =",null,6030,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"7 a 8 anos",7,6,null,null," =",null,6031,null,0,539307.56000000006,3533453.5200000005,0,4072761.0800000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"8 a 9 anos",8,6,null,null," =",null,6032,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"9 a 10 anos",9,6,null,null," =",null,6033,null,0,0,1766726.7600000002,0,1766726.7600000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"10 a 11 anos",10,6,null,null," =",null,6034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"11 a 12 anos",11,6,null,null," =",null,6035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"12 a 13 anos",12,6,null,null," =",null,6036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"13 a 14 anos",13,6,null,null," =",null,6037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"14 a 15 anos",14,6,null,null," =",null,6038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"+ de 15 anos",15,6,null,null," =",null,6039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6040,null,{"$f":"SUM(L642:L657)","v":246606.88},{"$f":"SUM(M642:M657)","v":3775152.9200000004},{"$f":"SUM(N642:N657)","v":21200721.120000005},{"$f":"SUM(O642:O657)","v":347477.79},{"$f":"SUM(P642:P657)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B563","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,6042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B660*100+E661","v":31306},"0 a 1 ano",0,{"$f":"+E655","v":6},null,null," =",null,6043,null,{"$f":"+L642*-L$25","v":0},{"$f":"+M642*-M$25","v":-85952.14237500001},{"$f":"+N642*-N$25","v":-212007.21120000002},{"$f":"+O642*-O$25","v":0},{"$f":"SUM(L661:O661)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B661","v":31306},"1 a 2 anos",{"$f":"+D661+1","v":1},{"$f":"+E661","v":6},null,null," =",null,6044,null,{"$f":"+L643*-L$26","v":0},{"$f":"+M643*-M$26","v":-85952.14237500001},{"$f":"+N643*-N$26","v":-212007.21120000005},{"$f":"+O643*-O$26","v":-31273.001100000001},{"$f":"SUM(L662:O662)","v":-329232.35467500007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B662","v":31306},"2 a 3 anos",{"$f":"+D662+1","v":2},{"$f":"+E662","v":6},null,null," =",null,6045,null,{"$f":"+L644*-L$27","v":0},{"$f":"+M644*-M$27","v":-85952.142375000025},{"$f":"+N644*-N$27","v":-212007.21120000005},{"$f":"+O644*-O$27","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"3 a 4 anos",3,6,null,null," =",null,6046,null,{"$f":"+L645*-L$28","v":-26201.981},{"$f":"+M645*-M$28","v":-85952.14237500001},{"$f":"+N645*-N$28","v":-238508.11260000005},{"$f":"+O645*-O$28","v":0},-350662.23597500008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"4 a 5 anos",4,6,null,null," =",null,6047,null,{"$f":"+L646*-L$29","v":0},{"$f":"+M646*-M$29","v":0},{"$f":"+N646*-N$29","v":-238508.11260000008},{"$f":"+O646*-O$29","v":0},-238508.11260000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"5 a 6 anos",5,6,null,null," =",null,6048,null,{"$f":"+L647*-L$30","v":0},{"$f":"+M647*-M$30","v":0},{"$f":"+N647*-N$30","v":0},{"$f":"+O647*-O$30","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"6 a 7 anos",6,6,null,null," =",null,6049,null,{"$f":"+L648*-L$31","v":0},{"$f":"+M648*-M$31","v":0},{"$f":"+N648*-N$31","v":0},{"$f":"+O648*-O$31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"7 a 8 anos",7,6,null,null," =",null,6050,null,{"$f":"+L649*-L$32","v":0},{"$f":"+M649*-M$32","v":-57301.428249999997},{"$f":"+N649*-N$32","v":-318010.81680000015},{"$f":"+O649*-O$32","v":0},-375312.24505000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"8 a 9 anos",8,6,null,null," =",null,6051,null,{"$f":"+L650*-L$33","v":0},{"$f":"+M650*-M$33","v":0},{"$f":"+N650*-N$33","v":-318010.81680000015},{"$f":"+O650*-O$33","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"9 a 10 anos",9,6,null,null," =",null,6052,null,{"$f":"+L651*-L$34","v":0},{"$f":"+M651*-M$34","v":0},{"$f":"+N651*-N$34","v":-159005.40840000007},{"$f":"+O651*-O$34","v":0},-159005.40840000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"10 a 11 anos",10,6,null,null," =",null,6053,null,{"$f":"+L652*-L$35","v":0},{"$f":"+M652*-M$35","v":0},{"$f":"+N652*-N$35","v":0},{"$f":"+O652*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"11 a 12 anos",11,6,null,null," =",null,6054,null,{"$f":"+L653*-L$36","v":0},{"$f":"+M653*-M$36","v":0},{"$f":"+N653*-N$36","v":0},{"$f":"+O653*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"12 a 13 anos",12,6,null,null," =",null,6055,null,{"$f":"+L654*-L$37","v":0},{"$f":"+M654*-M$37","v":0},{"$f":"+N654*-N$37","v":0},{"$f":"+O654*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"13 a 14 anos",13,6,null,null," =",null,6056,null,{"$f":"+L655*-L$38","v":0},{"$f":"+M655*-M$38","v":0},{"$f":"+N655*-N$38","v":0},{"$f":"+O655*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"14 a 15 anos",14,6,null,null," =",null,6057,null,{"$f":"+L656*-L$39","v":0},{"$f":"+M656*-M$39","v":0},{"$f":"+N656*-N$39","v":0},{"$f":"+O656*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"+ de 15 anos",15,6,null,null," =",null,6058,null,{"$f":"+L657*-L$40","v":0},{"$f":"+M657*-M$40","v":0},{"$f":"+N657*-N$40","v":0},{"$f":"+O657*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6059,null,{"$f":"SUM(L661:L676)","v":-26201.981},{"$f":"SUM(M661:M676)","v":-401109.99775000004},{"$f":"SUM(N661:N676)","v":-1908064.9008000006},{"$f":"SUM(O661:O676)","v":-31273.001100000001},{"$f":"SUM(P661:P676)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B582","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,6061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B679*100+E680","v":31406},"0 a 1 ano",0,{"$f":"+E657","v":6},null,null," =",null,6062,null,{"$f":"+L642*-L$62","v":0},{"$f":"+M642*-M$62","v":-85952.14237500001},{"$f":"+N642*-N$62","v":-212007.21120000002},{"$f":"+O642*-O$62","v":0},{"$f":"SUM(L680:O680)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B680","v":31406},"1 a 2 anos",{"$f":"+D680+1","v":1},{"$f":"+E680","v":6},null,null," =",null,6063,null,{"$f":"+L643*-L$63","v":0},{"$f":"+M643*-M$63","v":-171904.28475000002},{"$f":"+N643*-N$63","v":-424014.42240000004},{"$f":"+O643*-O$63","v":-62546.002199999995},{"$f":"SUM(L681:O681)","v":-658464.70935000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B681","v":31406},"2 a 3 anos",{"$f":"+D681+1","v":2},{"$f":"+E681","v":6},null,null," =",null,6064,null,{"$f":"+L644*-L$64","v":0},{"$f":"+M644*-M$64","v":-257856.42712500002},{"$f":"+N644*-N$64","v":-636021.63360000006},{"$f":"+O644*-O$64","v":0},-893878.0607250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"3 a 4 anos",3,6,null,null," =",null,{"$f":"+J682+1","v":6065},null,{"$f":"+L645*-L$65","v":-104807.924},{"$f":"+M645*-M$65","v":-343808.56950000004},{"$f":"+N645*-N$65","v":-954032.45040000021},{"$f":"+O645*-O$65","v":0},-1402648.9439000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"4 a 5 anos",4,6,null,null," =",null,6066,null,{"$f":"+L646*-L$66","v":0},{"$f":"+M646*-M$66","v":0},{"$f":"+N646*-N$66","v":-1192540.5630000003},{"$f":"+O646*-O$66","v":0},-1192540.5630000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"5 a 6 anos",5,6,null,null," =",null,6067,null,{"$f":"+L647*-L$67","v":0},{"$f":"+M647*-M$67","v":0},{"$f":"+N647*-N$67","v":0},{"$f":"+O647*-O$67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"6 a 7 anos",6,6,null,null," =",null,6068,null,{"$f":"+L648*-L$68","v":0},{"$f":"+M648*-M$68","v":0},{"$f":"+N648*-N$68","v":0},{"$f":"+O648*-O$68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"7 a 8 anos",7,6,null,null," =",null,6069,null,{"$f":"+L649*-L$69","v":0},{"$f":"+M649*-M$69","v":-458411.42599999998},{"$f":"+N649*-N$69","v":-2544086.5344000012},{"$f":"+O649*-O$69","v":0},-3002497.9604000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"8 a 9 anos",8,6,null,null," =",null,6070,null,{"$f":"+L650*-L$70","v":0},{"$f":"+M650*-M$70","v":0},{"$f":"+N650*-N$70","v":-2862097.3512000013},{"$f":"+O650*-O$70","v":0},-2862097.3512000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"9 a 10 anos",9,6,null,null," =",null,6071,null,{"$f":"+L651*-L$71","v":0},{"$f":"+M651*-M$71","v":0},{"$f":"+N651*-N$71","v":-1590054.0840000007},{"$f":"+O651*-O$71","v":0},-1590054.0840000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"10 a 11 anos",10,6,null,null," =",null,6072,null,{"$f":"+L652*-L$72","v":0},{"$f":"+M652*-M$72","v":0},{"$f":"+N652*-N$72","v":0},{"$f":"+O652*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"11 a 12 anos",11,6,null,null," =",null,6073,null,{"$f":"+L653*-L$73","v":0},{"$f":"+M653*-M$73","v":0},{"$f":"+N653*-N$73","v":0},{"$f":"+O653*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"12 a 13 anos",12,6,null,null," =",null,6074,null,{"$f":"+L654*-L$74","v":0},{"$f":"+M654*-M$74","v":0},{"$f":"+N654*-N$74","v":0},{"$f":"+O654*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"13 a 14 anos",13,6,null,null," =",null,6075,null,{"$f":"+L655*-L$75","v":0},{"$f":"+M655*-M$75","v":0},{"$f":"+N655*-N$75","v":0},{"$f":"+O655*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"14 a 15 anos",14,6,null,null," =",null,6076,null,{"$f":"+L656*-L$76","v":0},{"$f":"+M656*-M$76","v":0},{"$f":"+N656*-N$76","v":0},{"$f":"+O656*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"+ de 15 anos",15,6,null,null," =",null,6077,null,{"$f":"+L657*-L$77","v":0},{"$f":"+M657*-M$77","v":0},{"$f":"+N657*-N$77","v":0},{"$f":"+O657*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6078,null,{"$f":"SUM(L680:L695)","v":-104807.924},{"$f":"SUM(M680:M695)","v":-1317932.8497500001},{"$f":"SUM(N680:N695)","v":-10414854.250200003},{"$f":"SUM(O680:O695)","v":-62546.002199999995},{"$f":"SUM(P680:P695)","v":-11900141.026150005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B601","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,6080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B698*100+E699","v":31506},"Saldo inicial",null,{"$f":"+E695","v":6},null,null," =",null,6081,null,{"$f":"+L605","v":246606.88},{"$f":"+M605","v":3775152.9200000009},{"$f":"+N605","v":21200721.120000001},{"$f":"+O605","v":347477.79},{"$f":"SUM(L699:O699)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B699","v":31506},"Aquisições",null,{"$f":"+E699","v":6},null,null," =",null,6082,null,{"$f":"+L642","v":0},{"$f":"+M642","v":808961.34000000008},{"$f":"+N642","v":2355635.6800000002},{"$f":"+O642","v":0},{"$f":"SUM(L700:O700)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B700","v":31506},"Baixa",null,{"$f":"+E700","v":6},null,null," =",null,6083,null,{"$f":"-L699-L700+L702","v":0},{"$f":"-M699-M700+M702","v":-808961.34000000032},{"$f":"-N699-N700+N702","v":-2355635.679999996},{"$f":"-O699-O700+O702","v":0},{"$f":"SUM(L701:O701)","v":-3164597.0199999963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B701","v":31506},"Saldo final",null,6,null,null," =",null,6084,null,{"$f":"+L658","v":246606.88},{"$f":"+M658","v":3775152.9200000004},{"$f":"+N658","v":21200721.120000005},{"$f":"+O658","v":347477.79},{"$f":"SUM(L702:O702)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,6,null,null,null,null,6085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B607","v":316},"DEPRECIAÇÃO ACUMULADA",null,6,null,null,null,null,6086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B704*100+E705","v":31606},"Saldo inicial",null,6,null,null," =",null,6087,null,{"$f":"+L611","v":-78605.942999999999},{"$f":"+M611","v":-1604439.9909999999},{"$f":"+N611","v":-10467856.053000005},{"$f":"+O611","v":-31273.001099999998},{"$f":"SUM(L705:O705)","v":-12182174.988100005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B705","v":31606},"Depreciação do Ano",null,6,null,null," =",null,6088,null,{"$f":"+L677","v":-26201.981},{"$f":"+M677","v":-401109.99775000004},{"$f":"+N677","v":-1908064.9008000006},{"$f":"+O677","v":-31273.001100000001},{"$f":"SUM(L706:O706)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B706","v":31606},"Baixa Depreciação",null,6,null,null," =",null,6089,null,{"$f":"+L708-L705-L706","v":0},{"$f":"+M708-M705-M706","v":687617.13899999997},{"$f":"+N708-N705-N706","v":1961066.7036000022},{"$f":"+O708-O705-O706","v":0},{"$f":"SUM(L707:O707)","v":2648683.842600002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B707","v":31606},"Saldo final da Depreciação",null,6,null,null,null,null,6090,null,{"$f":"+L696","v":-104807.924},{"$f":"+M696","v":-1317932.8497500001},{"$f":"+N696","v":-10414854.250200003},{"$f":"+O696","v":-62546.002199999995},{"$f":"SUM(L708:O708)","v":-11900141.026150003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,6,null,null,null,null,6091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,6,null,null," =",null,6092,null,{"$f":"+L702+L708","v":141798.95600000001},{"$f":"+M702+M708","v":2457220.0702500003},{"$f":"+N702+N708","v":10785866.869800001},{"$f":"+O702+O708","v":284931.78779999999},{"$f":"SUM(L710:O710)","v":13669817.683850002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,6,null,null,null,null,6093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,6,null,null,null,null,6094,null,{"$f":"-L701-L707","v":0},{"$f":"-M701-M707","v":121344.20100000035},{"$f":"-N701-N707","v":394568.97639999376},{"$f":"-O701-O707","v":0},{"$f":"SUM(L712:O712)","v":515913.17739999411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,6,null,null,null,null,6095,null,{"$f":"+L701+L707","v":0},{"$f":"+M701+M707","v":-121344.20100000035},{"$f":"+N701+N707","v":-394568.97639999376},{"$f":"+O701+O707","v":0},{"$f":"SUM(L713:O713)","v":-515913.17739999411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E710+1","v":7},null,null,null,null,{"$f":"+E715*1000","v":7000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J715+1","v":7001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B620","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E715","v":7},null,null,null,null,7002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B717*100+E718","v":31107},"0 a 1 ano",0,{"$f":"+E717","v":7},null,null," =",null,7003,null,{"$f":"+R718","v":0},{"$f":"+S718","v":2},{"$f":"+T718","v":7},{"$f":"+U718","v":0},{"$f":"SUM(L718:O718)","v":9},null,{"$f":"+R734","v":0},{"$f":"+S734","v":2},{"$f":"+T734","v":7},{"$f":"+U734","v":0},{"$f":"SUM(R718:U718)","v":9},null,0,{"$f":"+Y717-X718+(T718*D718)","v":324},0,0,{"$f":"+Y$232-AA718","v":324},0,{"$f":"IF(AB718+1>0,0,IF(Z718<AC718,Z718,AC718)-AE719)","v":0},0,null," "]
[" ",{"$f":"+B718","v":31107},"1 a 2 anos",{"$f":"+D718+1","v":1},{"$f":"+E718","v":7},null,null," =",null,7004,null,{"$f":"+L621-R719","v":0},{"$f":"+M621-S719","v":3},{"$f":"+N621-T719","v":8},{"$f":"+O621-U719","v":0},{"$f":"SUM(L719:O719)","v":11},null,{"$f":"IF($D719>R$18-1,L621,0)","v":0},{"$f":"IF($D719>S$18-1,M621,0)","v":0},{"$f":"+AD719","v":0},{"$f":"IF($D719>U$18-1,O621,0)","v":0},{"$f":"+AD719","v":0},null,{"$f":"+N622*($D719+1)","v":16},308,{"$f":"+N621","v":8},{"$f":"+Z719*D719+AA718","v":8},316,{"$f":"ROUNDUP(-AB719/D719,0)+AE720","v":-309},0,{"$f":"+T719+AE720","v":7},null," "]
[" ",{"$f":"+B719","v":31107},"2 a 3 anos",{"$f":"+D719+1","v":2},{"$f":"+E719","v":7},null,null," =",null,7005,null,{"$f":"+L622-R720","v":0},3,8,1,12,null,0,0,0,0,0,null,{"$f":"+N623*($D720+1)","v":24},284,{"$f":"+N622","v":8},24,300,-143,0,7,null," "]
[" ",31107,"3 a 4 anos",3,7,null,null," =",null,7006,null,0,3,8,0,11,null,0,0,0,0,0,null,36,248,8,48,276,-85,0,7,null," "]
[" ",31107,"4 a 5 anos",4,7,null,null," =",null,7007,null,1,3,9,0,13,null,0,0,0,0,0,null,45,203,9,84,240,-53,0,7,null," "]
[" ",31107,"5 a 6 anos",5,7,null,null," =",null,7008,null,0,0,9,0,9,null,0,0,0,0,0,null,0,203,9,129,195,-32,0,7,null," "]
[" ",31107,"6 a 7 anos",6,7,null,null," =",null,7009,null,0,0,0,0,0,null,0,0,0,0,0,null,0,203,0,129,195,-26,0,7,null," "]
[" ",31107,"7 a 8 anos",7,7,null,null," =",null,7010,null,0,0,0,0,0,null,0,0,0,0,0,null,96,107,0,129,195,-21,0,7,null," "]
[" ",31107,"8 a 9 anos",8,7,null,null," =",null,7011,null,0,0,12,0,12,null,0,2,0,0,0,null,108,-1,12,225,99,-6,0,7,null," "]
[" ",31107,"9 a 10 anos",9,7,null,null," =",null,7012,null,0,0,11,0,11,null,0,0,{"$f":"+AD727","v":1},0,{"$f":"+AD727","v":1},null,60,{"$f":"+Y726-X727+(T727*D727)","v":-52},12,333,-9,7,1,7,null," "]
[" ",31107,"10 a 11 anos",10,7,null,null," =",null,7013,null,0,0,0,0,0,null,0,0,{"$f":"+AD728","v":6},0,{"$f":"SUM(R728:U728)","v":6},null,0,8,6,393,-69,7,{"$f":"IF(AB728+1>0,0,IF(Z728-AC728,Z728,AC728)-AE729)","v":6},6,null," "]
[" ",31107,"11 a 12 anos",11,7,null,null," =",null,7014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,7,0,0,null," "]
[" ",31107,"12 a 13 anos",12,7,null,null," =",null,7015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,6,0,0,null," "]
[" ",31107,"13 a 14 anos",13,7,null,null," =",null,7016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,6,0,0,null," "]
[" ",31107,"14 a 15 anos",14,7,null,null," =",null,7017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,5,0,0,null," "]
[" ",31107,"+ de 15 anos",15,7,null,null," =",null,7018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7019,null,{"$f":"SUM(L718:L733)","v":1},{"$f":"SUM(M718:M733)","v":14},{"$f":"SUM(N718:N733)","v":72},{"$f":"SUM(O718:O733)","v":1},{"$f":"SUM(L734:O734)","v":88},null,{"$f":"SUM(R719:R733)","v":0},{"$f":"SUM(S719:S733)","v":2},{"$f":"SUM(T719:T733)","v":7},{"$f":"SUM(U719:U733)","v":0},{"$f":"SUM(V719:V733)","v":7},null,{"$f":"SUM(X718:X733)","v":385},0,{"$f":"SUM(Z718:Z733)","v":72},393,-69,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,7020,null,{"$f":"SUMPRODUCT($D718:$D733,L718:L733)","v":4},{"$f":"SUMPRODUCT($D718:$D733,M718:M733)","v":30},{"$f":"SUMPRODUCT($D718:$D733,N718:N733)","v":324},{"$f":"SUMPRODUCT($D718:$D733,O718:O733)","v":2},{"$f":"SUM(L735:O735)","v":360},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,7021,null,{"$f":"+L735/L734","v":4},{"$f":"+M735/M734","v":2.1428571428571428},{"$f":"+N735/N734","v":4.5},{"$f":"+O735/O734","v":2},{"$f":"+P735/P734","v":4.0909090909090908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B641","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,7023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B738*100+E739","v":31207},"0 a 1 ano",0,{"$f":"+E733","v":7},null,null," =",null,7024,null,{"$f":"+L$16*L718","v":0},539307.56000000006,2061181.2200000002,0,{"$f":"SUM(L739:O739)","v":2600488.7800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B739","v":31207},"1 a 2 anos",{"$f":"+D739+1","v":1},{"$f":"+E739","v":7},null,null," =",null,7025,null,0,808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L740:O740)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B740","v":31207},"2 a 3 anos",{"$f":"+D740+1","v":2},{"$f":"+E740","v":7},null,null," =",null,7026,null,0,808961.34000000008,2355635.6800000002,347477.79,3512074.8100000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"3 a 4 anos",3,7,null,null," =",null,7027,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"4 a 5 anos",4,7,null,null," =",null,7028,null,246606.88,808961.34000000008,2650090.14,0,3705658.3600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"5 a 6 anos",5,7,null,null," =",null,7029,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"6 a 7 anos",6,7,null,null," =",null,7030,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"7 a 8 anos",7,7,null,null," =",null,7031,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"8 a 9 anos",8,7,null,null," =",null,7032,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"9 a 10 anos",9,7,null,null," =",null,7033,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"10 a 11 anos",10,7,null,null," =",null,7034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"11 a 12 anos",11,7,null,null," =",null,7035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"12 a 13 anos",12,7,null,null," =",null,7036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"13 a 14 anos",13,7,null,null," =",null,7037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"14 a 15 anos",14,7,null,null," =",null,7038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"+ de 15 anos",15,7,null,null," =",null,7039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7040,null,{"$f":"SUM(L739:L754)","v":246606.88},{"$f":"SUM(M739:M754)","v":3775152.92},{"$f":"SUM(N739:N754)","v":21200721.120000001},{"$f":"SUM(O739:O754)","v":347477.79},{"$f":"SUM(P739:P754)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B660","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,7042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B757*100+E758","v":31307},"0 a 1 ano",0,{"$f":"+E752","v":7},null,null," =",null,7043,null,{"$f":"+L739*-L$25","v":0},{"$f":"+M739*-M$25","v":-57301.428250000004},{"$f":"+N739*-N$25","v":-185506.30980000002},{"$f":"+O739*-O$25","v":0},{"$f":"SUM(L758:O758)","v":-242807.73805000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B758","v":31307},"1 a 2 anos",{"$f":"+D758+1","v":1},{"$f":"+E758","v":7},null,null," =",null,7044,null,{"$f":"+L740*-L$26","v":0},{"$f":"+M740*-M$26","v":-85952.14237500001},{"$f":"+N740*-N$26","v":-212007.21120000005},{"$f":"+O740*-O$26","v":0},{"$f":"SUM(L759:O759)","v":-297959.35357500007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B759","v":31307},"2 a 3 anos",{"$f":"+D759+1","v":2},{"$f":"+E759","v":7},null,null," =",null,7045,null,{"$f":"+L741*-L$27","v":0},{"$f":"+M741*-M$27","v":-85952.142375000025},{"$f":"+N741*-N$27","v":-212007.21120000005},{"$f":"+O741*-O$27","v":-31273.001100000001},-329232.35467500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"3 a 4 anos",3,7,null,null," =",null,7046,null,{"$f":"+L742*-L$28","v":0},{"$f":"+M742*-M$28","v":-85952.14237500001},{"$f":"+N742*-N$28","v":-212007.21120000005},{"$f":"+O742*-O$28","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"4 a 5 anos",4,7,null,null," =",null,7047,null,{"$f":"+L743*-L$29","v":-26201.981},{"$f":"+M743*-M$29","v":-85952.14237500001},{"$f":"+N743*-N$29","v":-238508.11260000008},{"$f":"+O743*-O$29","v":0},-350662.23597500008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"5 a 6 anos",5,7,null,null," =",null,7048,null,{"$f":"+L744*-L$30","v":0},{"$f":"+M744*-M$30","v":0},{"$f":"+N744*-N$30","v":-238508.11260000008},{"$f":"+O744*-O$30","v":0},-238508.11260000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"6 a 7 anos",6,7,null,null," =",null,7049,null,{"$f":"+L745*-L$31","v":0},{"$f":"+M745*-M$31","v":0},{"$f":"+N745*-N$31","v":0},{"$f":"+O745*-O$31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"7 a 8 anos",7,7,null,null," =",null,7050,null,{"$f":"+L746*-L$32","v":0},{"$f":"+M746*-M$32","v":0},{"$f":"+N746*-N$32","v":0},{"$f":"+O746*-O$32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"8 a 9 anos",8,7,null,null," =",null,7051,null,{"$f":"+L747*-L$33","v":0},{"$f":"+M747*-M$33","v":0},{"$f":"+N747*-N$33","v":-318010.81680000015},{"$f":"+O747*-O$33","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"9 a 10 anos",9,7,null,null," =",null,7052,null,{"$f":"+L748*-L$34","v":0},{"$f":"+M748*-M$34","v":0},{"$f":"+N748*-N$34","v":-291509.91540000006},{"$f":"+O748*-O$34","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"10 a 11 anos",10,7,null,null," =",null,7053,null,{"$f":"+L749*-L$35","v":0},{"$f":"+M749*-M$35","v":0},{"$f":"+N749*-N$35","v":0},{"$f":"+O749*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"11 a 12 anos",11,7,null,null," =",null,7054,null,{"$f":"+L750*-L$36","v":0},{"$f":"+M750*-M$36","v":0},{"$f":"+N750*-N$36","v":0},{"$f":"+O750*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"12 a 13 anos",12,7,null,null," =",null,7055,null,{"$f":"+L751*-L$37","v":0},{"$f":"+M751*-M$37","v":0},{"$f":"+N751*-N$37","v":0},{"$f":"+O751*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"13 a 14 anos",13,7,null,null," =",null,7056,null,{"$f":"+L752*-L$38","v":0},{"$f":"+M752*-M$38","v":0},{"$f":"+N752*-N$38","v":0},{"$f":"+O752*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"14 a 15 anos",14,7,null,null," =",null,7057,null,{"$f":"+L753*-L$39","v":0},{"$f":"+M753*-M$39","v":0},{"$f":"+N753*-N$39","v":0},{"$f":"+O753*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"+ de 15 anos",15,7,null,null," =",null,7058,null,{"$f":"+L754*-L$40","v":0},{"$f":"+M754*-M$40","v":0},{"$f":"+N754*-N$40","v":0},{"$f":"+O754*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7059,null,{"$f":"SUM(L758:L773)","v":-26201.981},{"$f":"SUM(M758:M773)","v":-401109.99775000004},{"$f":"SUM(N758:N773)","v":-1908064.9008000004},{"$f":"SUM(O758:O773)","v":-31273.001100000001},{"$f":"SUM(P758:P773)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B679","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,7061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B776*100+E777","v":31407},"0 a 1 ano",0,{"$f":"+E754","v":7},null,null," =",null,7062,null,{"$f":"+L739*-L$62","v":0},{"$f":"+M739*-M$62","v":-57301.428250000004},{"$f":"+N739*-N$62","v":-185506.30980000002},{"$f":"+O739*-O$62","v":0},{"$f":"SUM(L777:O777)","v":-242807.73805000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B777","v":31407},"1 a 2 anos",{"$f":"+D777+1","v":1},{"$f":"+E777","v":7},null,null," =",null,7063,null,{"$f":"+L740*-L$63","v":0},{"$f":"+M740*-M$63","v":-171904.28475000002},{"$f":"+N740*-N$63","v":-424014.42240000004},{"$f":"+O740*-O$63","v":0},{"$f":"SUM(L778:O778)","v":-595918.70715000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B778","v":31407},"2 a 3 anos",{"$f":"+D778+1","v":2},{"$f":"+E778","v":7},null,null," =",null,7064,null,{"$f":"+L741*-L$64","v":0},{"$f":"+M741*-M$64","v":-257856.42712500002},{"$f":"+N741*-N$64","v":-636021.63360000006},{"$f":"+O741*-O$64","v":-93819.003299999997},-987697.06402500009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"3 a 4 anos",3,7,null,null," =",null,{"$f":"+J779+1","v":7065},null,{"$f":"+L742*-L$65","v":0},{"$f":"+M742*-M$65","v":-343808.56950000004},{"$f":"+N742*-N$65","v":-848028.8448000002},{"$f":"+O742*-O$65","v":0},-1191837.4143000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"4 a 5 anos",4,7,null,null," =",null,7066,null,{"$f":"+L743*-L$66","v":-131009.905},{"$f":"+M743*-M$66","v":-429760.71187500004},{"$f":"+N743*-N$66","v":-1192540.5630000003},{"$f":"+O743*-O$66","v":0},-1753311.1798750004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"5 a 6 anos",5,7,null,null," =",null,7067,null,{"$f":"+L744*-L$67","v":0},{"$f":"+M744*-M$67","v":0},{"$f":"+N744*-N$67","v":-1431048.6756000002},{"$f":"+O744*-O$67","v":0},-1431048.6756000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"6 a 7 anos",6,7,null,null," =",null,7068,null,{"$f":"+L745*-L$68","v":0},{"$f":"+M745*-M$68","v":0},{"$f":"+N745*-N$68","v":0},{"$f":"+O745*-O$68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"7 a 8 anos",7,7,null,null," =",null,7069,null,{"$f":"+L746*-L$69","v":0},{"$f":"+M746*-M$69","v":0},{"$f":"+N746*-N$69","v":0},{"$f":"+O746*-O$69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"8 a 9 anos",8,7,null,null," =",null,7070,null,{"$f":"+L747*-L$70","v":0},{"$f":"+M747*-M$70","v":0},{"$f":"+N747*-N$70","v":-2862097.3512000013},{"$f":"+O747*-O$70","v":0},-2862097.3512000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"9 a 10 anos",9,7,null,null," =",null,7071,null,{"$f":"+L748*-L$71","v":0},{"$f":"+M748*-M$71","v":0},{"$f":"+N748*-N$71","v":-2915099.154000001},{"$f":"+O748*-O$71","v":0},-2915099.154000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"10 a 11 anos",10,7,null,null," =",null,7072,null,{"$f":"+L749*-L$72","v":0},{"$f":"+M749*-M$72","v":0},{"$f":"+N749*-N$72","v":0},{"$f":"+O749*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"11 a 12 anos",11,7,null,null," =",null,7073,null,{"$f":"+L750*-L$73","v":0},{"$f":"+M750*-M$73","v":0},{"$f":"+N750*-N$73","v":0},{"$f":"+O750*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"12 a 13 anos",12,7,null,null," =",null,7074,null,{"$f":"+L751*-L$74","v":0},{"$f":"+M751*-M$74","v":0},{"$f":"+N751*-N$74","v":0},{"$f":"+O751*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"13 a 14 anos",13,7,null,null," =",null,7075,null,{"$f":"+L752*-L$75","v":0},{"$f":"+M752*-M$75","v":0},{"$f":"+N752*-N$75","v":0},{"$f":"+O752*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"14 a 15 anos",14,7,null,null," =",null,7076,null,{"$f":"+L753*-L$76","v":0},{"$f":"+M753*-M$76","v":0},{"$f":"+N753*-N$76","v":0},{"$f":"+O753*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"+ de 15 anos",15,7,null,null," =",null,7077,null,{"$f":"+L754*-L$77","v":0},{"$f":"+M754*-M$77","v":0},{"$f":"+N754*-N$77","v":0},{"$f":"+O754*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7078,null,{"$f":"SUM(L777:L792)","v":-131009.905},{"$f":"SUM(M777:M792)","v":-1260631.4215000002},{"$f":"SUM(N777:N792)","v":-10494356.954400003},{"$f":"SUM(O777:O792)","v":-93819.003299999997},{"$f":"SUM(P777:P792)","v":-11979817.284200003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B698","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,7080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B795*100+E796","v":31507},"Saldo inicial",null,{"$f":"+E792","v":7},null,null," =",null,7081,null,{"$f":"+L702","v":246606.88},{"$f":"+M702","v":3775152.9200000004},{"$f":"+N702","v":21200721.120000005},{"$f":"+O702","v":347477.79},{"$f":"SUM(L796:O796)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B796","v":31507},"Aquisições",null,{"$f":"+E796","v":7},null,null," =",null,7082,null,{"$f":"+L739","v":0},{"$f":"+M739","v":539307.56000000006},{"$f":"+N739","v":2061181.2200000002},{"$f":"+O739","v":0},{"$f":"SUM(L797:O797)","v":2600488.7800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B797","v":31507},"Baixa",null,{"$f":"+E797","v":7},null,null," =",null,7083,null,{"$f":"-L796-L797+L799","v":0},{"$f":"-M796-M797+M799","v":-539307.56000000052},{"$f":"-N796-N797+N799","v":-2061181.2200000025},{"$f":"-O796-O797+O799","v":0},{"$f":"SUM(L798:O798)","v":-2600488.7800000031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B798","v":31507},"Saldo final",null,7,null,null," =",null,7084,null,{"$f":"+L755","v":246606.88},{"$f":"+M755","v":3775152.92},{"$f":"+N755","v":21200721.120000001},{"$f":"+O755","v":347477.79},{"$f":"SUM(L799:O799)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,7,null,null,null,null,7085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B704","v":316},"DEPRECIAÇÃO ACUMULADA",null,7,null,null,null,null,7086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B801*100+E802","v":31607},"Saldo inicial",null,7,null,null," =",null,7087,null,{"$f":"+L708","v":-104807.924},{"$f":"+M708","v":-1317932.8497500001},{"$f":"+N708","v":-10414854.250200003},{"$f":"+O708","v":-62546.002199999995},{"$f":"SUM(L802:O802)","v":-11900141.026150003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B802","v":31607},"Depreciação do Ano",null,7,null,null," =",null,7088,null,{"$f":"+L774","v":-26201.981},{"$f":"+M774","v":-401109.99775000004},{"$f":"+N774","v":-1908064.9008000004},{"$f":"+O774","v":-31273.001100000001},{"$f":"SUM(L803:O803)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B803","v":31607},"Baixa Depreciação",null,7,null,null," =",null,7089,null,{"$f":"+L805-L802-L803","v":0},{"$f":"+M805-M802-M803","v":458411.42599999992},{"$f":"+N805-N802-N803","v":1828562.1966000008},{"$f":"+O805-O802-O803","v":0},{"$f":"SUM(L804:O804)","v":2286973.6226000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B804","v":31607},"Saldo final da Depreciação",null,7,null,null,null,null,7090,null,{"$f":"+L793","v":-131009.905},{"$f":"+M793","v":-1260631.4215000002},{"$f":"+N793","v":-10494356.954400003},{"$f":"+O793","v":-93819.003299999997},{"$f":"SUM(L805:O805)","v":-11979817.284200003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,7,null,null,null,null,7091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,7,null,null," =",null,7092,null,{"$f":"+L799+L805","v":115596.97500000001},{"$f":"+M799+M805","v":2514521.4984999998},{"$f":"+N799+N805","v":10706364.165599998},{"$f":"+O799+O805","v":253658.7867},{"$f":"SUM(L807:O807)","v":13590141.425799998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,7,null,null,null,null,7093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,7,null,null,null,null,7094,null,{"$f":"-L798-L804","v":0},{"$f":"-M798-M804","v":80896.134000000602},{"$f":"-N798-N804","v":232619.02340000169},{"$f":"-O798-O804","v":0},{"$f":"SUM(L809:O809)","v":313515.1574000023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,7,null,null,null,null,7095,null,{"$f":"+L798+L804","v":0},{"$f":"+M798+M804","v":-80896.134000000602},{"$f":"+N798+N804","v":-232619.02340000169},{"$f":"+O798+O804","v":0},{"$f":"SUM(L810:O810)","v":-313515.1574000023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E807+1","v":8},null,null,null,null,{"$f":"+E812*1000","v":8000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J812+1","v":8001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B717","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E812","v":8},null,null,null,null,8002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B814*100+E815","v":31108},"0 a 1 ano",0,{"$f":"+E814","v":8},null,null," =",null,8003,null,{"$f":"+R815","v":0},{"$f":"+S815","v":0},{"$f":"+T815","v":11},{"$f":"+U815","v":0},{"$f":"SUM(L815:O815)","v":11},null,{"$f":"+R831","v":0},{"$f":"+S831","v":0},{"$f":"+T831","v":11},{"$f":"+U831","v":0},{"$f":"SUM(R815:U815)","v":11},null,0,{"$f":"+Y814-X815+(T815*D815)","v":324},0,0,{"$f":"+Y$232-AA815","v":324},0,{"$f":"IF(AB815+1>0,0,IF(Z815<AC815,Z815,AC815)-AE816)","v":0},0,null," "]
[" ",{"$f":"+B815","v":31108},"1 a 2 anos",{"$f":"+D815+1","v":1},{"$f":"+E815","v":8},null,null," =",null,8004,null,{"$f":"+L718-R816","v":0},{"$f":"+M718-S816","v":2},{"$f":"+N718-T816","v":7},{"$f":"+O718-U816","v":0},{"$f":"SUM(L816:O816)","v":9},null,{"$f":"IF($D816>R$18-1,L718,0)","v":0},{"$f":"IF($D816>S$18-1,M718,0)","v":0},{"$f":"+AD816","v":0},{"$f":"IF($D816>U$18-1,O718,0)","v":0},{"$f":"+AD816","v":0},null,{"$f":"+N719*($D816+1)","v":16},308,{"$f":"+N718","v":7},{"$f":"+Z816*D816+AA815","v":7},317,{"$f":"ROUNDUP(-AB816/D816,0)+AE817","v":-306},0,{"$f":"+T816+AE817","v":11},null," "]
[" ",{"$f":"+B816","v":31108},"2 a 3 anos",{"$f":"+D816+1","v":2},{"$f":"+E816","v":8},null,null," =",null,8005,null,{"$f":"+L719-R817","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N720*($D817+1)","v":24},284,{"$f":"+N719","v":8},23,301,-140,0,11,null," "]
[" ",31108,"3 a 4 anos",3,8,null,null," =",null,8006,null,0,3,8,1,12,null,0,0,0,0,0,null,32,252,8,47,277,-82,0,11,null," "]
[" ",31108,"4 a 5 anos",4,8,null,null," =",null,8007,null,0,3,8,0,11,null,0,0,0,0,0,null,45,207,8,79,245,-51,0,11,null," "]
[" ",31108,"5 a 6 anos",5,8,null,null," =",null,8008,null,1,3,9,0,13,null,0,0,0,0,0,null,54,153,9,124,200,-29,0,11,null," "]
[" ",31108,"6 a 7 anos",6,8,null,null," =",null,8009,null,0,0,9,0,9,null,0,0,0,0,0,null,0,153,9,178,146,-14,0,11,null," "]
[" ",31108,"7 a 8 anos",7,8,null,null," =",null,8010,null,0,0,0,0,0,null,0,0,0,0,0,null,0,153,0,178,146,-10,0,11,null," "]
[" ",31108,"8 a 9 anos",8,8,null,null," =",null,8011,null,0,0,0,0,0,null,0,0,0,0,0,null,108,45,0,178,146,-8,0,11,null," "]
[" ",31108,"9 a 10 anos",9,8,null,null," =",null,8012,null,0,0,12,0,12,null,0,0,{"$f":"+AD824","v":0},0,{"$f":"+AD824","v":0},null,110,{"$f":"+Y823-X824+(T824*D824)","v":-65},12,286,38,6,0,11,null," "]
[" ",31108,"10 a 11 anos",10,8,null,null," =",null,8013,null,0,0,0,0,0,null,0,0,{"$f":"+AD825","v":11},0,{"$f":"SUM(R825:U825)","v":11},null,0,45,11,396,-72,8,{"$f":"IF(AB825+1>0,0,IF(Z825-AC825,Z825,AC825)-AE826)","v":11},11,null," "]
[" ",31108,"11 a 12 anos",11,8,null,null," =",null,8014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,7,0,0,null," "]
[" ",31108,"12 a 13 anos",12,8,null,null," =",null,8015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,6,0,0,null," "]
[" ",31108,"13 a 14 anos",13,8,null,null," =",null,8016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,6,0,0,null," "]
[" ",31108,"14 a 15 anos",14,8,null,null," =",null,8017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,6,0,0,null," "]
[" ",31108,"+ de 15 anos",15,8,null,null," =",null,8018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8019,null,{"$f":"SUM(L815:L830)","v":1},{"$f":"SUM(M815:M830)","v":14},{"$f":"SUM(N815:N830)","v":72},{"$f":"SUM(O815:O830)","v":1},{"$f":"SUM(L831:O831)","v":88},null,{"$f":"SUM(R816:R830)","v":0},{"$f":"SUM(S816:S830)","v":0},{"$f":"SUM(T816:T830)","v":11},{"$f":"SUM(U816:U830)","v":0},{"$f":"SUM(V816:V830)","v":11},null,{"$f":"SUM(X815:X830)","v":389},0,{"$f":"SUM(Z815:Z830)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,8020,null,{"$f":"SUMPRODUCT($D815:$D830,L815:L830)","v":5},{"$f":"SUMPRODUCT($D815:$D830,M815:M830)","v":44},{"$f":"SUMPRODUCT($D815:$D830,N815:N830)","v":286},{"$f":"SUMPRODUCT($D815:$D830,O815:O830)","v":3},{"$f":"SUM(L832:O832)","v":338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,8021,null,{"$f":"+L832/L831","v":5},{"$f":"+M832/M831","v":3.1428571428571428},{"$f":"+N832/N831","v":3.9722222222222223},{"$f":"+O832/O831","v":3},{"$f":"+P832/P831","v":3.8409090909090908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B738","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,8023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B835*100+E836","v":31208},"0 a 1 ano",0,{"$f":"+E830","v":8},null,null," =",null,8024,null,{"$f":"+L$16*L815","v":0},0,3238999.06,0,{"$f":"SUM(L836:O836)","v":3238999.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B836","v":31208},"1 a 2 anos",{"$f":"+D836+1","v":1},{"$f":"+E836","v":8},null,null," =",null,8025,null,0,539307.56000000006,2061181.2200000002,0,{"$f":"SUM(L837:O837)","v":2600488.7800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B837","v":31208},"2 a 3 anos",{"$f":"+D837+1","v":2},{"$f":"+E837","v":8},null,null," =",null,8026,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"3 a 4 anos",3,8,null,null," =",null,8027,null,0,808961.34000000008,2355635.6800000002,347477.79,3512074.8100000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"4 a 5 anos",4,8,null,null," =",null,8028,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"5 a 6 anos",5,8,null,null," =",null,8029,null,246606.88,808961.34000000008,2650090.14,0,3705658.3600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"6 a 7 anos",6,8,null,null," =",null,8030,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"7 a 8 anos",7,8,null,null," =",null,8031,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"8 a 9 anos",8,8,null,null," =",null,8032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"9 a 10 anos",9,8,null,null," =",null,8033,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"10 a 11 anos",10,8,null,null," =",null,8034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"11 a 12 anos",11,8,null,null," =",null,8035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"12 a 13 anos",12,8,null,null," =",null,8036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"13 a 14 anos",13,8,null,null," =",null,8037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"14 a 15 anos",14,8,null,null," =",null,8038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"+ de 15 anos",15,8,null,null," =",null,8039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8040,null,{"$f":"SUM(L836:L851)","v":246606.88},{"$f":"SUM(M836:M851)","v":3775152.92},{"$f":"SUM(N836:N851)","v":21200721.120000001},{"$f":"SUM(O836:O851)","v":347477.79},{"$f":"SUM(P836:P851)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B757","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,8042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B854*100+E855","v":31308},"0 a 1 ano",0,{"$f":"+E849","v":8},null,null," =",null,8043,null,{"$f":"+L836*-L$25","v":0},{"$f":"+M836*-M$25","v":0},{"$f":"+N836*-N$25","v":-291509.9154},{"$f":"+O836*-O$25","v":0},{"$f":"SUM(L855:O855)","v":-291509.9154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B855","v":31308},"1 a 2 anos",{"$f":"+D855+1","v":1},{"$f":"+E855","v":8},null,null," =",null,8044,null,{"$f":"+L837*-L$26","v":0},{"$f":"+M837*-M$26","v":-57301.428250000004},{"$f":"+N837*-N$26","v":-185506.30980000005},{"$f":"+O837*-O$26","v":0},{"$f":"SUM(L856:O856)","v":-242807.73805000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B856","v":31308},"2 a 3 anos",{"$f":"+D856+1","v":2},{"$f":"+E856","v":8},null,null," =",null,8045,null,{"$f":"+L838*-L$27","v":0},{"$f":"+M838*-M$27","v":-85952.142375000025},{"$f":"+N838*-N$27","v":-212007.21120000005},{"$f":"+O838*-O$27","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"3 a 4 anos",3,8,null,null," =",null,8046,null,{"$f":"+L839*-L$28","v":0},{"$f":"+M839*-M$28","v":-85952.14237500001},{"$f":"+N839*-N$28","v":-212007.21120000005},{"$f":"+O839*-O$28","v":-31273.001100000001},-329232.35467500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"4 a 5 anos",4,8,null,null," =",null,8047,null,{"$f":"+L840*-L$29","v":0},{"$f":"+M840*-M$29","v":-85952.14237500001},{"$f":"+N840*-N$29","v":-212007.21120000008},{"$f":"+O840*-O$29","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"5 a 6 anos",5,8,null,null," =",null,8048,null,{"$f":"+L841*-L$30","v":-26201.981},{"$f":"+M841*-M$30","v":-85952.14237500001},{"$f":"+N841*-N$30","v":-238508.11260000008},{"$f":"+O841*-O$30","v":0},-350662.23597500008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"6 a 7 anos",6,8,null,null," =",null,8049,null,{"$f":"+L842*-L$31","v":0},{"$f":"+M842*-M$31","v":0},{"$f":"+N842*-N$31","v":-238508.11260000008},{"$f":"+O842*-O$31","v":0},-238508.11260000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"7 a 8 anos",7,8,null,null," =",null,8050,null,{"$f":"+L843*-L$32","v":0},{"$f":"+M843*-M$32","v":0},{"$f":"+N843*-N$32","v":0},{"$f":"+O843*-O$32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"8 a 9 anos",8,8,null,null," =",null,8051,null,{"$f":"+L844*-L$33","v":0},{"$f":"+M844*-M$33","v":0},{"$f":"+N844*-N$33","v":0},{"$f":"+O844*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"9 a 10 anos",9,8,null,null," =",null,8052,null,{"$f":"+L845*-L$34","v":0},{"$f":"+M845*-M$34","v":0},{"$f":"+N845*-N$34","v":-318010.81680000015},{"$f":"+O845*-O$34","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"10 a 11 anos",10,8,null,null," =",null,8053,null,{"$f":"+L846*-L$35","v":0},{"$f":"+M846*-M$35","v":0},{"$f":"+N846*-N$35","v":0},{"$f":"+O846*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"11 a 12 anos",11,8,null,null," =",null,8054,null,{"$f":"+L847*-L$36","v":0},{"$f":"+M847*-M$36","v":0},{"$f":"+N847*-N$36","v":0},{"$f":"+O847*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"12 a 13 anos",12,8,null,null," =",null,8055,null,{"$f":"+L848*-L$37","v":0},{"$f":"+M848*-M$37","v":0},{"$f":"+N848*-N$37","v":0},{"$f":"+O848*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"13 a 14 anos",13,8,null,null," =",null,8056,null,{"$f":"+L849*-L$38","v":0},{"$f":"+M849*-M$38","v":0},{"$f":"+N849*-N$38","v":0},{"$f":"+O849*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"14 a 15 anos",14,8,null,null," =",null,8057,null,{"$f":"+L850*-L$39","v":0},{"$f":"+M850*-M$39","v":0},{"$f":"+N850*-N$39","v":0},{"$f":"+O850*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"+ de 15 anos",15,8,null,null," =",null,8058,null,{"$f":"+L851*-L$40","v":0},{"$f":"+M851*-M$40","v":0},{"$f":"+N851*-N$40","v":0},{"$f":"+O851*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8059,null,{"$f":"SUM(L855:L870)","v":-26201.981},{"$f":"SUM(M855:M870)","v":-401109.99775000004},{"$f":"SUM(N855:N870)","v":-1908064.9008000006},{"$f":"SUM(O855:O870)","v":-31273.001100000001},{"$f":"SUM(P855:P870)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B776","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,8061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B873*100+E874","v":31408},"0 a 1 ano",0,{"$f":"+E851","v":8},null,null," =",null,8062,null,{"$f":"+L836*-L$62","v":0},{"$f":"+M836*-M$62","v":0},{"$f":"+N836*-N$62","v":-291509.9154},{"$f":"+O836*-O$62","v":0},{"$f":"SUM(L874:O874)","v":-291509.9154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B874","v":31408},"1 a 2 anos",{"$f":"+D874+1","v":1},{"$f":"+E874","v":8},null,null," =",null,8063,null,{"$f":"+L837*-L$63","v":0},{"$f":"+M837*-M$63","v":-114602.85650000001},{"$f":"+N837*-N$63","v":-371012.61960000003},{"$f":"+O837*-O$63","v":0},{"$f":"SUM(L875:O875)","v":-485615.47610000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B875","v":31408},"2 a 3 anos",{"$f":"+D875+1","v":2},{"$f":"+E875","v":8},null,null," =",null,8064,null,{"$f":"+L838*-L$64","v":0},{"$f":"+M838*-M$64","v":-257856.42712500002},{"$f":"+N838*-N$64","v":-636021.63360000006},{"$f":"+O838*-O$64","v":0},-893878.0607250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"3 a 4 anos",3,8,null,null," =",null,{"$f":"+J876+1","v":8065},null,{"$f":"+L839*-L$65","v":0},{"$f":"+M839*-M$65","v":-343808.56950000004},{"$f":"+N839*-N$65","v":-848028.8448000002},{"$f":"+O839*-O$65","v":-125092.00440000001},-1316929.4187000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"4 a 5 anos",4,8,null,null," =",null,8066,null,{"$f":"+L840*-L$66","v":0},{"$f":"+M840*-M$66","v":-429760.71187500004},{"$f":"+N840*-N$66","v":-1060036.0560000003},{"$f":"+O840*-O$66","v":0},-1489796.7678750004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"5 a 6 anos",5,8,null,null," =",null,8067,null,{"$f":"+L841*-L$67","v":-157211.886},{"$f":"+M841*-M$67","v":-515712.85425000003},{"$f":"+N841*-N$67","v":-1431048.6756000002},{"$f":"+O841*-O$67","v":0},-2103973.4158500005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"6 a 7 anos",6,8,null,null," =",null,8068,null,{"$f":"+L842*-L$68","v":0},{"$f":"+M842*-M$68","v":0},{"$f":"+N842*-N$68","v":-1669556.7882000003},{"$f":"+O842*-O$68","v":0},-1669556.7882000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"7 a 8 anos",7,8,null,null," =",null,8069,null,{"$f":"+L843*-L$69","v":0},{"$f":"+M843*-M$69","v":0},{"$f":"+N843*-N$69","v":0},{"$f":"+O843*-O$69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"8 a 9 anos",8,8,null,null," =",null,8070,null,{"$f":"+L844*-L$70","v":0},{"$f":"+M844*-M$70","v":0},{"$f":"+N844*-N$70","v":0},{"$f":"+O844*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"9 a 10 anos",9,8,null,null," =",null,8071,null,{"$f":"+L845*-L$71","v":0},{"$f":"+M845*-M$71","v":0},{"$f":"+N845*-N$71","v":-3180108.1680000015},{"$f":"+O845*-O$71","v":0},-3180108.1680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"10 a 11 anos",10,8,null,null," =",null,8072,null,{"$f":"+L846*-L$72","v":0},{"$f":"+M846*-M$72","v":0},{"$f":"+N846*-N$72","v":0},{"$f":"+O846*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"11 a 12 anos",11,8,null,null," =",null,8073,null,{"$f":"+L847*-L$73","v":0},{"$f":"+M847*-M$73","v":0},{"$f":"+N847*-N$73","v":0},{"$f":"+O847*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"12 a 13 anos",12,8,null,null," =",null,8074,null,{"$f":"+L848*-L$74","v":0},{"$f":"+M848*-M$74","v":0},{"$f":"+N848*-N$74","v":0},{"$f":"+O848*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"13 a 14 anos",13,8,null,null," =",null,8075,null,{"$f":"+L849*-L$75","v":0},{"$f":"+M849*-M$75","v":0},{"$f":"+N849*-N$75","v":0},{"$f":"+O849*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"14 a 15 anos",14,8,null,null," =",null,8076,null,{"$f":"+L850*-L$76","v":0},{"$f":"+M850*-M$76","v":0},{"$f":"+N850*-N$76","v":0},{"$f":"+O850*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"+ de 15 anos",15,8,null,null," =",null,8077,null,{"$f":"+L851*-L$77","v":0},{"$f":"+M851*-M$77","v":0},{"$f":"+N851*-N$77","v":0},{"$f":"+O851*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8078,null,{"$f":"SUM(L874:L889)","v":-157211.886},{"$f":"SUM(M874:M889)","v":-1661741.4192500003},{"$f":"SUM(N874:N889)","v":-9487322.7012000028},{"$f":"SUM(O874:O889)","v":-125092.00440000001},{"$f":"SUM(P874:P889)","v":-11431368.010850003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B795","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,8080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B892*100+E893","v":31508},"Saldo inicial",null,{"$f":"+E889","v":8},null,null," =",null,8081,null,{"$f":"+L799","v":246606.88},{"$f":"+M799","v":3775152.92},{"$f":"+N799","v":21200721.120000001},{"$f":"+O799","v":347477.79},{"$f":"SUM(L893:O893)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B893","v":31508},"Aquisições",null,{"$f":"+E893","v":8},null,null," =",null,8082,null,{"$f":"+L836","v":0},{"$f":"+M836","v":0},{"$f":"+N836","v":3238999.06},{"$f":"+O836","v":0},{"$f":"SUM(L894:O894)","v":3238999.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B894","v":31508},"Baixa",null,{"$f":"+E894","v":8},null,null," =",null,8083,null,{"$f":"-L893-L894+L896","v":0},{"$f":"-M893-M894+M896","v":0},{"$f":"-N893-N894+N896","v":-3238999.0599999987},{"$f":"-O893-O894+O896","v":0},{"$f":"SUM(L895:O895)","v":-3238999.0599999987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B895","v":31508},"Saldo final",null,8,null,null," =",null,8084,null,{"$f":"+L852","v":246606.88},{"$f":"+M852","v":3775152.92},{"$f":"+N852","v":21200721.120000001},{"$f":"+O852","v":347477.79},{"$f":"SUM(L896:O896)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,8,null,null,null,null,8085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B801","v":316},"DEPRECIAÇÃO ACUMULADA",null,8,null,null,null,null,8086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B898*100+E899","v":31608},"Saldo inicial",null,8,null,null," =",null,8087,null,{"$f":"+L805","v":-131009.905},{"$f":"+M805","v":-1260631.4215000002},{"$f":"+N805","v":-10494356.954400003},{"$f":"+O805","v":-93819.003299999997},{"$f":"SUM(L899:O899)","v":-11979817.284200003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B899","v":31608},"Depreciação do Ano",null,8,null,null," =",null,8088,null,{"$f":"+L871","v":-26201.981},{"$f":"+M871","v":-401109.99775000004},{"$f":"+N871","v":-1908064.9008000006},{"$f":"+O871","v":-31273.001100000001},{"$f":"SUM(L900:O900)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B900","v":31608},"Baixa Depreciação",null,8,null,null," =",null,8089,null,{"$f":"+L902-L899-L900","v":0},{"$f":"+M902-M899-M900","v":0},{"$f":"+N902-N899-N900","v":2915099.154000001},{"$f":"+O902-O899-O900","v":0},{"$f":"SUM(L901:O901)","v":2915099.154000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B901","v":31608},"Saldo final da Depreciação",null,8,null,null,null,null,8090,null,{"$f":"+L890","v":-157211.886},{"$f":"+M890","v":-1661741.4192500003},{"$f":"+N890","v":-9487322.7012000028},{"$f":"+O890","v":-125092.00440000001},{"$f":"SUM(L902:O902)","v":-11431368.010850003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,8,null,null,null,null,8091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,8,null,null," =",null,8092,null,{"$f":"+L896+L902","v":89394.994000000006},{"$f":"+M896+M902","v":2113411.5007499997},{"$f":"+N896+N902","v":11713398.418799998},{"$f":"+O896+O902","v":222385.78559999997},{"$f":"SUM(L904:O904)","v":14138590.699149996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,8,null,null,null,null,8093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,8,null,null,null,null,8094,null,{"$f":"-L895-L901","v":0},{"$f":"-M895-M901","v":0},{"$f":"-N895-N901","v":323899.90599999763},{"$f":"-O895-O901","v":0},{"$f":"SUM(L906:O906)","v":323899.90599999763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,8,null,null,null,null,8095,null,{"$f":"+L895+L901","v":0},{"$f":"+M895+M901","v":0},{"$f":"+N895+N901","v":-323899.90599999763},{"$f":"+O895+O901","v":0},{"$f":"SUM(L907:O907)","v":-323899.90599999763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E904+1","v":9},null,null,null,null,{"$f":"+E909*1000","v":9000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J909+1","v":9001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B814","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E909","v":9},null,null,null,null,9002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B911*100+E912","v":31109},"0 a 1 ano",0,{"$f":"+E911","v":9},null,null," =",null,9003,null,{"$f":"+R912","v":0},{"$f":"+S912","v":0},{"$f":"+T912","v":12},{"$f":"+U912","v":0},{"$f":"SUM(L912:O912)","v":12},null,{"$f":"+R928","v":0},{"$f":"+S928","v":0},{"$f":"+T928","v":12},{"$f":"+U928","v":0},{"$f":"SUM(R912:U912)","v":12},null,0,{"$f":"+Y911-X912+(T912*D912)","v":324},0,0,{"$f":"+Y$232-AA912","v":324},0,{"$f":"IF(AB912+1>0,0,IF(Z912<AC912,Z912,AC912)-AE913)","v":0},0,null," "]
[" ",{"$f":"+B912","v":31109},"1 a 2 anos",{"$f":"+D912+1","v":1},{"$f":"+E912","v":9},null,null," =",null,9004,null,{"$f":"+L815-R913","v":0},{"$f":"+M815-S913","v":0},{"$f":"+N815-T913","v":11},{"$f":"+O815-U913","v":0},{"$f":"SUM(L913:O913)","v":11},null,{"$f":"IF($D913>R$18-1,L815,0)","v":0},{"$f":"IF($D913>S$18-1,M815,0)","v":0},{"$f":"+AD913","v":0},{"$f":"IF($D913>U$18-1,O815,0)","v":0},{"$f":"+AD913","v":0},null,{"$f":"+N816*($D913+1)","v":14},310,{"$f":"+N815","v":11},{"$f":"+Z913*D913+AA912","v":11},313,{"$f":"ROUNDUP(-AB913/D913,0)+AE914","v":-301},0,{"$f":"+T913+AE914","v":12},null," "]
[" ",{"$f":"+B913","v":31109},"2 a 3 anos",{"$f":"+D913+1","v":2},{"$f":"+E913","v":9},null,null," =",null,9005,null,{"$f":"+L816-R914","v":0},2,7,0,9,null,0,0,0,0,0,null,{"$f":"+N817*($D914+1)","v":24},286,{"$f":"+N816","v":7},25,299,-138,0,12,null," "]
[" ",31109,"3 a 4 anos",3,9,null,null," =",null,9006,null,0,3,8,0,11,null,0,0,0,0,0,null,32,254,8,49,275,-80,0,12,null," "]
[" ",31109,"4 a 5 anos",4,9,null,null," =",null,9007,null,0,3,8,1,12,null,0,0,0,0,0,null,40,214,8,81,243,-49,0,12,null," "]
[" ",31109,"5 a 6 anos",5,9,null,null," =",null,9008,null,0,3,8,0,11,null,0,0,0,0,0,null,54,160,8,121,203,-29,0,12,null," "]
[" ",31109,"6 a 7 anos",6,9,null,null," =",null,9009,null,1,3,9,0,13,null,0,0,0,0,0,null,63,97,9,175,149,-13,0,12,null," "]
[" ",31109,"7 a 8 anos",7,9,null,null," =",null,9010,null,0,0,9,0,9,null,0,0,0,0,0,null,0,97,9,238,86,-1,0,12,null," "]
[" ",31109,"8 a 9 anos",8,9,null,null," =",null,9011,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,238,86,1,0,12,null," "]
[" ",31109,"9 a 10 anos",9,9,null,null," =",null,9012,null,0,0,0,0,0,null,0,0,{"$f":"+AD921","v":0},0,{"$f":"+AD921","v":0},null,120,{"$f":"+Y920-X921+(T921*D921)","v":-23},0,238,86,2,0,12,null," "]
[" ",31109,"10 a 11 anos",10,9,null,null," =",null,9013,null,0,0,0,0,0,null,0,0,{"$f":"+AD922","v":12},0,{"$f":"SUM(R922:U922)","v":12},null,0,97,12,358,-34,4,{"$f":"IF(AB922+1>0,0,IF(Z922-AC922,Z922,AC922)-AE923)","v":12},12,null," "]
[" ",31109,"11 a 12 anos",11,9,null,null," =",null,9014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,4,0,0,null," "]
[" ",31109,"12 a 13 anos",12,9,null,null," =",null,9015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",31109,"13 a 14 anos",13,9,null,null," =",null,9016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",31109,"14 a 15 anos",14,9,null,null," =",null,9017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",31109,"+ de 15 anos",15,9,null,null," =",null,9018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9019,null,{"$f":"SUM(L912:L927)","v":1},{"$f":"SUM(M912:M927)","v":14},{"$f":"SUM(N912:N927)","v":72},{"$f":"SUM(O912:O927)","v":1},{"$f":"SUM(L928:O928)","v":88},null,{"$f":"SUM(R913:R927)","v":0},{"$f":"SUM(S913:S927)","v":0},{"$f":"SUM(T913:T927)","v":12},{"$f":"SUM(U913:U927)","v":0},{"$f":"SUM(V913:V927)","v":12},null,{"$f":"SUM(X912:X927)","v":347},0,{"$f":"SUM(Z912:Z927)","v":72},358,-34,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,9020,null,{"$f":"SUMPRODUCT($D912:$D927,L912:L927)","v":6},{"$f":"SUMPRODUCT($D912:$D927,M912:M927)","v":58},{"$f":"SUMPRODUCT($D912:$D927,N912:N927)","v":238},{"$f":"SUMPRODUCT($D912:$D927,O912:O927)","v":4},{"$f":"SUM(L929:O929)","v":306},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,9021,null,{"$f":"+L929/L928","v":6},{"$f":"+M929/M928","v":4.1428571428571432},{"$f":"+N929/N928","v":3.3055555555555554},{"$f":"+O929/O928","v":4},{"$f":"+P929/P928","v":3.4772727272727271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B835","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,9023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B932*100+E933","v":31209},"0 a 1 ano",0,{"$f":"+E927","v":9},null,null," =",null,9024,null,{"$f":"+L$16*L912","v":0},0,3533453.5200000005,0,{"$f":"SUM(L933:O933)","v":3533453.5200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B933","v":31209},"1 a 2 anos",{"$f":"+D933+1","v":1},{"$f":"+E933","v":9},null,null," =",null,9025,null,0,0,3238999.06,0,{"$f":"SUM(L934:O934)","v":3238999.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B934","v":31209},"2 a 3 anos",{"$f":"+D934+1","v":2},{"$f":"+E934","v":9},null,null," =",null,9026,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"3 a 4 anos",3,9,null,null," =",null,9027,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"4 a 5 anos",4,9,null,null," =",null,9028,null,0,808961.34000000008,2355635.6800000002,347477.79,3512074.8100000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"5 a 6 anos",5,9,null,null," =",null,9029,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"6 a 7 anos",6,9,null,null," =",null,9030,null,246606.88,808961.34000000008,2650090.14,0,3705658.3600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"7 a 8 anos",7,9,null,null," =",null,9031,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"8 a 9 anos",8,9,null,null," =",null,9032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"9 a 10 anos",9,9,null,null," =",null,9033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"10 a 11 anos",10,9,null,null," =",null,9034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"11 a 12 anos",11,9,null,null," =",null,9035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"12 a 13 anos",12,9,null,null," =",null,9036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"13 a 14 anos",13,9,null,null," =",null,9037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"14 a 15 anos",14,9,null,null," =",null,9038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"+ de 15 anos",15,9,null,null," =",null,9039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9040,null,{"$f":"SUM(L933:L948)","v":246606.88},{"$f":"SUM(M933:M948)","v":3775152.92},{"$f":"SUM(N933:N948)","v":21200721.120000001},{"$f":"SUM(O933:O948)","v":347477.79},{"$f":"SUM(P933:P948)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B854","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,9042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B951*100+E952","v":31309},"0 a 1 ano",0,{"$f":"+E946","v":9},null,null," =",null,9043,null,{"$f":"+L933*-L$25","v":0},{"$f":"+M933*-M$25","v":0},{"$f":"+N933*-N$25","v":-318010.81680000003},{"$f":"+O933*-O$25","v":0},{"$f":"SUM(L952:O952)","v":-318010.81680000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B952","v":31309},"1 a 2 anos",{"$f":"+D952+1","v":1},{"$f":"+E952","v":9},null,null," =",null,9044,null,{"$f":"+L934*-L$26","v":0},{"$f":"+M934*-M$26","v":0},{"$f":"+N934*-N$26","v":-291509.91540000006},{"$f":"+O934*-O$26","v":0},{"$f":"SUM(L953:O953)","v":-291509.91540000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B953","v":31309},"2 a 3 anos",{"$f":"+D953+1","v":2},{"$f":"+E953","v":9},null,null," =",null,9045,null,{"$f":"+L935*-L$27","v":0},{"$f":"+M935*-M$27","v":-57301.428250000012},{"$f":"+N935*-N$27","v":-185506.30980000005},{"$f":"+O935*-O$27","v":0},-242807.73805000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"3 a 4 anos",3,9,null,null," =",null,9046,null,{"$f":"+L936*-L$28","v":0},{"$f":"+M936*-M$28","v":-85952.14237500001},{"$f":"+N936*-N$28","v":-212007.21120000005},{"$f":"+O936*-O$28","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"4 a 5 anos",4,9,null,null," =",null,9047,null,{"$f":"+L937*-L$29","v":0},{"$f":"+M937*-M$29","v":-85952.14237500001},{"$f":"+N937*-N$29","v":-212007.21120000008},{"$f":"+O937*-O$29","v":-31273.001100000005},-329232.35467500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"5 a 6 anos",5,9,null,null," =",null,9048,null,{"$f":"+L938*-L$30","v":0},{"$f":"+M938*-M$30","v":-85952.14237500001},{"$f":"+N938*-N$30","v":-212007.21120000008},{"$f":"+O938*-O$30","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"6 a 7 anos",6,9,null,null," =",null,9049,null,{"$f":"+L939*-L$31","v":-26201.980999999996},{"$f":"+M939*-M$31","v":-85952.142374999996},{"$f":"+N939*-N$31","v":-238508.11260000008},{"$f":"+O939*-O$31","v":0},-350662.23597500008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"7 a 8 anos",7,9,null,null," =",null,9050,null,{"$f":"+L940*-L$32","v":0},{"$f":"+M940*-M$32","v":0},{"$f":"+N940*-N$32","v":-238508.11260000008},{"$f":"+O940*-O$32","v":0},-238508.11260000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"8 a 9 anos",8,9,null,null," =",null,9051,null,{"$f":"+L941*-L$33","v":0},{"$f":"+M941*-M$33","v":0},{"$f":"+N941*-N$33","v":0},{"$f":"+O941*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"9 a 10 anos",9,9,null,null," =",null,9052,null,{"$f":"+L942*-L$34","v":0},{"$f":"+M942*-M$34","v":0},{"$f":"+N942*-N$34","v":0},{"$f":"+O942*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"10 a 11 anos",10,9,null,null," =",null,9053,null,{"$f":"+L943*-L$35","v":0},{"$f":"+M943*-M$35","v":0},{"$f":"+N943*-N$35","v":0},{"$f":"+O943*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"11 a 12 anos",11,9,null,null," =",null,9054,null,{"$f":"+L944*-L$36","v":0},{"$f":"+M944*-M$36","v":0},{"$f":"+N944*-N$36","v":0},{"$f":"+O944*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"12 a 13 anos",12,9,null,null," =",null,9055,null,{"$f":"+L945*-L$37","v":0},{"$f":"+M945*-M$37","v":0},{"$f":"+N945*-N$37","v":0},{"$f":"+O945*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"13 a 14 anos",13,9,null,null," =",null,9056,null,{"$f":"+L946*-L$38","v":0},{"$f":"+M946*-M$38","v":0},{"$f":"+N946*-N$38","v":0},{"$f":"+O946*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"14 a 15 anos",14,9,null,null," =",null,9057,null,{"$f":"+L947*-L$39","v":0},{"$f":"+M947*-M$39","v":0},{"$f":"+N947*-N$39","v":0},{"$f":"+O947*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"+ de 15 anos",15,9,null,null," =",null,9058,null,{"$f":"+L948*-L$40","v":0},{"$f":"+M948*-M$40","v":0},{"$f":"+N948*-N$40","v":0},{"$f":"+O948*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9059,null,{"$f":"SUM(L952:L967)","v":-26201.980999999996},{"$f":"SUM(M952:M967)","v":-401109.99775000004},{"$f":"SUM(N952:N967)","v":-1908064.9008000004},{"$f":"SUM(O952:O967)","v":-31273.001100000005},{"$f":"SUM(P952:P967)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B873","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,9061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B970*100+E971","v":31409},"0 a 1 ano",0,{"$f":"+E948","v":9},null,null," =",null,9062,null,{"$f":"+L933*-L$62","v":0},{"$f":"+M933*-M$62","v":0},{"$f":"+N933*-N$62","v":-318010.81680000003},{"$f":"+O933*-O$62","v":0},{"$f":"SUM(L971:O971)","v":-318010.81680000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B971","v":31409},"1 a 2 anos",{"$f":"+D971+1","v":1},{"$f":"+E971","v":9},null,null," =",null,9063,null,{"$f":"+L934*-L$63","v":0},{"$f":"+M934*-M$63","v":0},{"$f":"+N934*-N$63","v":-583019.8308},{"$f":"+O934*-O$63","v":0},{"$f":"SUM(L972:O972)","v":-583019.8308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B972","v":31409},"2 a 3 anos",{"$f":"+D972+1","v":2},{"$f":"+E972","v":9},null,null," =",null,9064,null,{"$f":"+L935*-L$64","v":0},{"$f":"+M935*-M$64","v":-171904.28474999999},{"$f":"+N935*-N$64","v":-556518.92940000014},{"$f":"+O935*-O$64","v":0},-728423.21415000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"3 a 4 anos",3,9,null,null," =",null,{"$f":"+J973+1","v":9065},null,{"$f":"+L936*-L$65","v":0},{"$f":"+M936*-M$65","v":-343808.56950000004},{"$f":"+N936*-N$65","v":-848028.8448000002},{"$f":"+O936*-O$65","v":0},-1191837.4143000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"4 a 5 anos",4,9,null,null," =",null,9066,null,{"$f":"+L937*-L$66","v":0},{"$f":"+M937*-M$66","v":-429760.71187500004},{"$f":"+N937*-N$66","v":-1060036.0560000003},{"$f":"+O937*-O$66","v":-156365.0055},-1646161.7733750003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"5 a 6 anos",5,9,null,null," =",null,9067,null,{"$f":"+L938*-L$67","v":0},{"$f":"+M938*-M$67","v":-515712.85425000003},{"$f":"+N938*-N$67","v":-1272043.2672000001},{"$f":"+O938*-O$67","v":0},-1787756.1214500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"6 a 7 anos",6,9,null,null," =",null,9068,null,{"$f":"+L939*-L$68","v":-183413.86699999997},{"$f":"+M939*-M$68","v":-601664.99662500003},{"$f":"+N939*-N$68","v":-1669556.7882000003},{"$f":"+O939*-O$68","v":0},-2454635.6518250005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"7 a 8 anos",7,9,null,null," =",null,9069,null,{"$f":"+L940*-L$69","v":0},{"$f":"+M940*-M$69","v":0},{"$f":"+N940*-N$69","v":-1908064.9008000006},{"$f":"+O940*-O$69","v":0},-1908064.9008000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"8 a 9 anos",8,9,null,null," =",null,9070,null,{"$f":"+L941*-L$70","v":0},{"$f":"+M941*-M$70","v":0},{"$f":"+N941*-N$70","v":0},{"$f":"+O941*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"9 a 10 anos",9,9,null,null," =",null,9071,null,{"$f":"+L942*-L$71","v":0},{"$f":"+M942*-M$71","v":0},{"$f":"+N942*-N$71","v":0},{"$f":"+O942*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"10 a 11 anos",10,9,null,null," =",null,9072,null,{"$f":"+L943*-L$72","v":0},{"$f":"+M943*-M$72","v":0},{"$f":"+N943*-N$72","v":0},{"$f":"+O943*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"11 a 12 anos",11,9,null,null," =",null,9073,null,{"$f":"+L944*-L$73","v":0},{"$f":"+M944*-M$73","v":0},{"$f":"+N944*-N$73","v":0},{"$f":"+O944*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"12 a 13 anos",12,9,null,null," =",null,9074,null,{"$f":"+L945*-L$74","v":0},{"$f":"+M945*-M$74","v":0},{"$f":"+N945*-N$74","v":0},{"$f":"+O945*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"13 a 14 anos",13,9,null,null," =",null,9075,null,{"$f":"+L946*-L$75","v":0},{"$f":"+M946*-M$75","v":0},{"$f":"+N946*-N$75","v":0},{"$f":"+O946*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"14 a 15 anos",14,9,null,null," =",null,9076,null,{"$f":"+L947*-L$76","v":0},{"$f":"+M947*-M$76","v":0},{"$f":"+N947*-N$76","v":0},{"$f":"+O947*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"+ de 15 anos",15,9,null,null," =",null,9077,null,{"$f":"+L948*-L$77","v":0},{"$f":"+M948*-M$77","v":0},{"$f":"+N948*-N$77","v":0},{"$f":"+O948*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9078,null,{"$f":"SUM(L971:L986)","v":-183413.86699999997},{"$f":"SUM(M971:M986)","v":-2062851.4170000004},{"$f":"SUM(N971:N986)","v":-8215279.4340000022},{"$f":"SUM(O971:O986)","v":-156365.0055},{"$f":"SUM(P971:P986)","v":-10617909.723500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B892","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,9080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B989*100+E990","v":31509},"Saldo inicial",null,{"$f":"+E986","v":9},null,null," =",null,9081,null,{"$f":"+L896","v":246606.88},{"$f":"+M896","v":3775152.92},{"$f":"+N896","v":21200721.120000001},{"$f":"+O896","v":347477.79},{"$f":"SUM(L990:O990)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B990","v":31509},"Aquisições",null,{"$f":"+E990","v":9},null,null," =",null,9082,null,{"$f":"+L933","v":0},{"$f":"+M933","v":0},{"$f":"+N933","v":3533453.5200000005},{"$f":"+O933","v":0},{"$f":"SUM(L991:O991)","v":3533453.5200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B991","v":31509},"Baixa",null,{"$f":"+E991","v":9},null,null," =",null,9083,null,{"$f":"-L990-L991+L993","v":0},{"$f":"-M990-M991+M993","v":0},{"$f":"-N990-N991+N993","v":-3533453.5199999996},{"$f":"-O990-O991+O993","v":0},{"$f":"SUM(L992:O992)","v":-3533453.5199999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B992","v":31509},"Saldo final",null,9,null,null," =",null,9084,null,{"$f":"+L949","v":246606.88},{"$f":"+M949","v":3775152.92},{"$f":"+N949","v":21200721.120000001},{"$f":"+O949","v":347477.79},{"$f":"SUM(L993:O993)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,9,null,null,null,null,9085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B898","v":316},"DEPRECIAÇÃO ACUMULADA",null,9,null,null,null,null,9086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B995*100+E996","v":31609},"Saldo inicial",null,9,null,null," =",null,9087,null,{"$f":"+L902","v":-157211.886},{"$f":"+M902","v":-1661741.4192500003},{"$f":"+N902","v":-9487322.7012000028},{"$f":"+O902","v":-125092.00440000001},{"$f":"SUM(L996:O996)","v":-11431368.010850003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B996","v":31609},"Depreciação do Ano",null,9,null,null," =",null,9088,null,{"$f":"+L968","v":-26201.980999999996},{"$f":"+M968","v":-401109.99775000004},{"$f":"+N968","v":-1908064.9008000004},{"$f":"+O968","v":-31273.001100000005},{"$f":"SUM(L997:O997)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B997","v":31609},"Baixa Depreciação",null,9,null,null," =",null,9089,null,{"$f":"+L999-L996-L997","v":0},{"$f":"+M999-M996-M997","v":0},{"$f":"+N999-N996-N997","v":3180108.168000001},{"$f":"+O999-O996-O997","v":0},{"$f":"SUM(L998:O998)","v":3180108.168000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B998","v":31609},"Saldo final da Depreciação",null,9,null,null,null,null,9090,null,{"$f":"+L987","v":-183413.86699999997},{"$f":"+M987","v":-2062851.4170000004},{"$f":"+N987","v":-8215279.4340000022},{"$f":"+O987","v":-156365.0055},{"$f":"SUM(L999:O999)","v":-10617909.723500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,9,null,null,null,null,9091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,9,null,null," =",null,9092,null,{"$f":"+L993+L999","v":63193.013000000035},{"$f":"+M993+M999","v":1712301.5029999996},{"$f":"+N993+N999","v":12985441.685999999},{"$f":"+O993+O999","v":191112.78449999998},{"$f":"SUM(L1001:O1001)","v":14952048.986499997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,9,null,null,null,null,9093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,9,null,null,null,null,9094,null,{"$f":"-L992-L998","v":0},{"$f":"-M992-M998","v":0},{"$f":"-N992-N998","v":353345.35199999856},{"$f":"-O992-O998","v":0},{"$f":"SUM(L1003:O1003)","v":353345.35199999856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,9,null,null,null,null,9095,null,{"$f":"+L992+L998","v":0},{"$f":"+M992+M998","v":0},{"$f":"+N992+N998","v":-353345.35199999856},{"$f":"+O992+O998","v":0},{"$f":"SUM(L1004:O1004)","v":-353345.35199999856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1001+1","v":10},null,null,null,null,{"$f":"+E1006*1000","v":10000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1006+1","v":10001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B911","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1006","v":10},null,null,null,null,10002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1008*100+E1009","v":31110},"0 a 1 ano",0,{"$f":"+E1008","v":10},null,null," =",null,10003,null,{"$f":"+R1009","v":0},{"$f":"+S1009","v":0},{"$f":"+T1009","v":0},{"$f":"+U1009","v":0},{"$f":"SUM(L1009:O1009)","v":0},null,{"$f":"+R1025","v":0},{"$f":"+S1025","v":0},{"$f":"+T1025","v":0},{"$f":"+U1025","v":0},{"$f":"SUM(R1009:U1009)","v":0},null,0,{"$f":"+Y1008-X1009+(T1009*D1009)","v":324},0,0,{"$f":"+Y$232-AA1009","v":324},0,{"$f":"IF(AB1009+1>0,0,IF(Z1009<AC1009,Z1009,AC1009)-AE1010)","v":0},0,null," "]
[" ",{"$f":"+B1009","v":31110},"1 a 2 anos",{"$f":"+D1009+1","v":1},{"$f":"+E1009","v":10},null,null," =",null,10004,null,{"$f":"+L912-R1010","v":0},{"$f":"+M912-S1010","v":0},{"$f":"+N912-T1010","v":12},{"$f":"+O912-U1010","v":0},{"$f":"SUM(L1010:O1010)","v":12},null,{"$f":"IF($D1010>R$18-1,L912,0)","v":0},{"$f":"IF($D1010>S$18-1,M912,0)","v":0},{"$f":"+AD1010","v":0},{"$f":"IF($D1010>U$18-1,O912,0)","v":0},{"$f":"+AD1010","v":0},null,{"$f":"+N913*($D1010+1)","v":22},302,{"$f":"+N912","v":12},{"$f":"+Z1010*D1010+AA1009","v":12},312,{"$f":"ROUNDUP(-AB1010/D1010,0)+AE1011","v":-312},0,{"$f":"+T1010+AE1011","v":0},null," "]
[" ",{"$f":"+B1010","v":31110},"2 a 3 anos",{"$f":"+D1010+1","v":2},{"$f":"+E1010","v":10},null,null," =",null,10005,null,{"$f":"+L913-R1011","v":0},0,11,0,11,null,0,0,0,0,0,null,{"$f":"+N914*($D1011+1)","v":21},281,{"$f":"+N913","v":11},34,290,-145,0,0,null," "]
[" ",31110,"3 a 4 anos",3,10,null,null," =",null,10006,null,0,2,7,0,9,null,0,0,0,0,0,null,32,249,7,55,269,-90,0,0,null," "]
[" ",31110,"4 a 5 anos",4,10,null,null," =",null,10007,null,0,3,8,0,11,null,0,0,0,0,0,null,40,209,8,87,237,-60,0,0,null," "]
[" ",31110,"5 a 6 anos",5,10,null,null," =",null,10008,null,0,3,8,1,12,null,0,0,0,0,0,null,48,161,8,127,197,-40,0,0,null," "]
[" ",31110,"6 a 7 anos",6,10,null,null," =",null,10009,null,0,3,8,0,11,null,0,0,0,0,0,null,63,98,8,175,149,-25,0,0,null," "]
[" ",31110,"7 a 8 anos",7,10,null,null," =",null,10010,null,1,3,9,0,13,null,0,0,0,0,0,null,72,26,9,238,86,-13,0,0,null," "]
[" ",31110,"8 a 9 anos",8,10,null,null," =",null,10011,null,0,0,9,0,9,null,0,0,0,0,0,null,0,26,9,310,14,-2,0,0,null," "]
[" ",31110,"9 a 10 anos",9,10,null,null," =",null,10012,null,0,0,0,0,0,null,0,0,{"$f":"+AD1018","v":0},0,{"$f":"+AD1018","v":0},null,0,{"$f":"+Y1017-X1018+(T1018*D1018)","v":26},0,310,14,-2,0,0,null," "]
[" ",31110,"10 a 11 anos",10,10,null,null," =",null,10013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1019","v":0},0,{"$f":"SUM(R1019:U1019)","v":0},null,0,26,0,310,14,-2,{"$f":"IF(AB1019+1>0,0,IF(Z1019-AC1019,Z1019,AC1019)-AE1020)","v":0},0,null," "]
[" ",31110,"11 a 12 anos",11,10,null,null," =",null,10014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-2,0,0,null," "]
[" ",31110,"12 a 13 anos",12,10,null,null," =",null,10015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-2,0,0,null," "]
[" ",31110,"13 a 14 anos",13,10,null,null," =",null,10016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-2,0,0,null," "]
[" ",31110,"14 a 15 anos",14,10,null,null," =",null,10017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-1,0,0,null," "]
[" ",31110,"+ de 15 anos",15,10,null,null," =",null,10018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-1,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10019,null,{"$f":"SUM(L1009:L1024)","v":1},{"$f":"SUM(M1009:M1024)","v":14},{"$f":"SUM(N1009:N1024)","v":72},{"$f":"SUM(O1009:O1024)","v":1},{"$f":"SUM(L1025:O1025)","v":88},null,{"$f":"SUM(R1010:R1024)","v":0},{"$f":"SUM(S1010:S1024)","v":0},{"$f":"SUM(T1010:T1024)","v":0},{"$f":"SUM(U1010:U1024)","v":0},{"$f":"SUM(V1010:V1024)","v":0},null,{"$f":"SUM(X1009:X1024)","v":298},0,{"$f":"SUM(Z1009:Z1024)","v":72},310,14,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,10020,null,{"$f":"SUMPRODUCT($D1009:$D1024,L1009:L1024)","v":7},{"$f":"SUMPRODUCT($D1009:$D1024,M1009:M1024)","v":72},{"$f":"SUMPRODUCT($D1009:$D1024,N1009:N1024)","v":310},{"$f":"SUMPRODUCT($D1009:$D1024,O1009:O1024)","v":5},{"$f":"SUM(L1026:O1026)","v":394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,10021,null,{"$f":"+L1026/L1025","v":7},{"$f":"+M1026/M1025","v":5.1428571428571432},{"$f":"+N1026/N1025","v":4.3055555555555554},{"$f":"+O1026/O1025","v":5},{"$f":"+P1026/P1025","v":4.4772727272727275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B932","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,10023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1029*100+E1030","v":31210},"0 a 1 ano",0,{"$f":"+E1024","v":10},null,null," =",null,10024,null,{"$f":"+L$16*L1009","v":0},0,0,0,{"$f":"SUM(L1030:O1030)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1030","v":31210},"1 a 2 anos",{"$f":"+D1030+1","v":1},{"$f":"+E1030","v":10},null,null," =",null,10025,null,0,0,3533453.5200000005,0,{"$f":"SUM(L1031:O1031)","v":3533453.5200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1031","v":31210},"2 a 3 anos",{"$f":"+D1031+1","v":2},{"$f":"+E1031","v":10},null,null," =",null,10026,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"3 a 4 anos",3,10,null,null," =",null,10027,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"4 a 5 anos",4,10,null,null," =",null,10028,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"5 a 6 anos",5,10,null,null," =",null,10029,null,0,808961.34000000008,2355635.6800000002,347477.79,3512074.8100000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"6 a 7 anos",6,10,null,null," =",null,10030,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"7 a 8 anos",7,10,null,null," =",null,10031,null,246606.88,808961.34000000008,2650090.14,0,3705658.3600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"8 a 9 anos",8,10,null,null," =",null,10032,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"9 a 10 anos",9,10,null,null," =",null,10033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"10 a 11 anos",10,10,null,null," =",null,10034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"11 a 12 anos",11,10,null,null," =",null,10035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"12 a 13 anos",12,10,null,null," =",null,10036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"13 a 14 anos",13,10,null,null," =",null,10037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"14 a 15 anos",14,10,null,null," =",null,10038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"+ de 15 anos",15,10,null,null," =",null,10039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10040,null,{"$f":"SUM(L1030:L1045)","v":246606.88},{"$f":"SUM(M1030:M1045)","v":3775152.92},{"$f":"SUM(N1030:N1045)","v":21200721.120000001},{"$f":"SUM(O1030:O1045)","v":347477.79},{"$f":"SUM(P1030:P1045)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B951","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,10042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1048*100+E1049","v":31310},"0 a 1 ano",0,{"$f":"+E1043","v":10},null,null," =",null,10043,null,{"$f":"+L1030*-L$25","v":0},{"$f":"+M1030*-M$25","v":0},{"$f":"+N1030*-N$25","v":0},{"$f":"+O1030*-O$25","v":0},{"$f":"SUM(L1049:O1049)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1049","v":31310},"1 a 2 anos",{"$f":"+D1049+1","v":1},{"$f":"+E1049","v":10},null,null," =",null,10044,null,{"$f":"+L1031*-L$26","v":0},{"$f":"+M1031*-M$26","v":0},{"$f":"+N1031*-N$26","v":-318010.81680000009},{"$f":"+O1031*-O$26","v":0},{"$f":"SUM(L1050:O1050)","v":-318010.81680000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1050","v":31310},"2 a 3 anos",{"$f":"+D1050+1","v":2},{"$f":"+E1050","v":10},null,null," =",null,10045,null,{"$f":"+L1032*-L$27","v":0},{"$f":"+M1032*-M$27","v":0},{"$f":"+N1032*-N$27","v":-291509.91540000006},{"$f":"+O1032*-O$27","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"3 a 4 anos",3,10,null,null," =",null,10046,null,{"$f":"+L1033*-L$28","v":0},{"$f":"+M1033*-M$28","v":-57301.428250000004},{"$f":"+N1033*-N$28","v":-185506.30980000005},{"$f":"+O1033*-O$28","v":0},-242807.73805000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"4 a 5 anos",4,10,null,null," =",null,10047,null,{"$f":"+L1034*-L$29","v":0},{"$f":"+M1034*-M$29","v":-85952.14237500001},{"$f":"+N1034*-N$29","v":-212007.21120000008},{"$f":"+O1034*-O$29","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"5 a 6 anos",5,10,null,null," =",null,10048,null,{"$f":"+L1035*-L$30","v":0},{"$f":"+M1035*-M$30","v":-85952.14237500001},{"$f":"+N1035*-N$30","v":-212007.21120000008},{"$f":"+O1035*-O$30","v":-31273.001100000005},-329232.35467500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"6 a 7 anos",6,10,null,null," =",null,10049,null,{"$f":"+L1036*-L$31","v":0},{"$f":"+M1036*-M$31","v":-85952.142374999996},{"$f":"+N1036*-N$31","v":-212007.21120000008},{"$f":"+O1036*-O$31","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"7 a 8 anos",7,10,null,null," =",null,10050,null,{"$f":"+L1037*-L$32","v":-26201.980999999996},{"$f":"+M1037*-M$32","v":-85952.142374999996},{"$f":"+N1037*-N$32","v":-238508.11260000008},{"$f":"+O1037*-O$32","v":0},-350662.23597500008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"8 a 9 anos",8,10,null,null," =",null,10051,null,{"$f":"+L1038*-L$33","v":0},{"$f":"+M1038*-M$33","v":0},{"$f":"+N1038*-N$33","v":-238508.11260000008},{"$f":"+O1038*-O$33","v":0},-238508.11260000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"9 a 10 anos",9,10,null,null," =",null,10052,null,{"$f":"+L1039*-L$34","v":0},{"$f":"+M1039*-M$34","v":0},{"$f":"+N1039*-N$34","v":0},{"$f":"+O1039*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"10 a 11 anos",10,10,null,null," =",null,10053,null,{"$f":"+L1040*-L$35","v":0},{"$f":"+M1040*-M$35","v":0},{"$f":"+N1040*-N$35","v":0},{"$f":"+O1040*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"11 a 12 anos",11,10,null,null," =",null,10054,null,{"$f":"+L1041*-L$36","v":0},{"$f":"+M1041*-M$36","v":0},{"$f":"+N1041*-N$36","v":0},{"$f":"+O1041*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"12 a 13 anos",12,10,null,null," =",null,10055,null,{"$f":"+L1042*-L$37","v":0},{"$f":"+M1042*-M$37","v":0},{"$f":"+N1042*-N$37","v":0},{"$f":"+O1042*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"13 a 14 anos",13,10,null,null," =",null,10056,null,{"$f":"+L1043*-L$38","v":0},{"$f":"+M1043*-M$38","v":0},{"$f":"+N1043*-N$38","v":0},{"$f":"+O1043*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"14 a 15 anos",14,10,null,null," =",null,10057,null,{"$f":"+L1044*-L$39","v":0},{"$f":"+M1044*-M$39","v":0},{"$f":"+N1044*-N$39","v":0},{"$f":"+O1044*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"+ de 15 anos",15,10,null,null," =",null,10058,null,{"$f":"+L1045*-L$40","v":0},{"$f":"+M1045*-M$40","v":0},{"$f":"+N1045*-N$40","v":0},{"$f":"+O1045*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10059,null,{"$f":"SUM(L1049:L1064)","v":-26201.980999999996},{"$f":"SUM(M1049:M1064)","v":-401109.99775000004},{"$f":"SUM(N1049:N1064)","v":-1908064.9008000006},{"$f":"SUM(O1049:O1064)","v":-31273.001100000005},{"$f":"SUM(P1049:P1064)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B970","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,10061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1067*100+E1068","v":31410},"0 a 1 ano",0,{"$f":"+E1045","v":10},null,null," =",null,10062,null,{"$f":"+L1030*-L$62","v":0},{"$f":"+M1030*-M$62","v":0},{"$f":"+N1030*-N$62","v":0},{"$f":"+O1030*-O$62","v":0},{"$f":"SUM(L1068:O1068)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1068","v":31410},"1 a 2 anos",{"$f":"+D1068+1","v":1},{"$f":"+E1068","v":10},null,null," =",null,10063,null,{"$f":"+L1031*-L$63","v":0},{"$f":"+M1031*-M$63","v":0},{"$f":"+N1031*-N$63","v":-636021.63360000006},{"$f":"+O1031*-O$63","v":0},{"$f":"SUM(L1069:O1069)","v":-636021.63360000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1069","v":31410},"2 a 3 anos",{"$f":"+D1069+1","v":2},{"$f":"+E1069","v":10},null,null," =",null,10064,null,{"$f":"+L1032*-L$64","v":0},{"$f":"+M1032*-M$64","v":0},{"$f":"+N1032*-N$64","v":-874529.74620000005},{"$f":"+O1032*-O$64","v":0},-874529.74620000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"3 a 4 anos",3,10,null,null," =",null,{"$f":"+J1070+1","v":10065},null,{"$f":"+L1033*-L$65","v":0},{"$f":"+M1033*-M$65","v":-229205.71300000002},{"$f":"+N1033*-N$65","v":-742025.23920000019},{"$f":"+O1033*-O$65","v":0},-971230.95220000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"4 a 5 anos",4,10,null,null," =",null,10066,null,{"$f":"+L1034*-L$66","v":0},{"$f":"+M1034*-M$66","v":-429760.71187500004},{"$f":"+N1034*-N$66","v":-1060036.0560000003},{"$f":"+O1034*-O$66","v":0},-1489796.7678750004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"5 a 6 anos",5,10,null,null," =",null,10067,null,{"$f":"+L1035*-L$67","v":0},{"$f":"+M1035*-M$67","v":-515712.85425000003},{"$f":"+N1035*-N$67","v":-1272043.2672000001},{"$f":"+O1035*-O$67","v":-187638.00659999999},-1975394.1280500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"6 a 7 anos",6,10,null,null," =",null,10068,null,{"$f":"+L1036*-L$68","v":0},{"$f":"+M1036*-M$68","v":-601664.99662500003},{"$f":"+N1036*-N$68","v":-1484050.4784000004},{"$f":"+O1036*-O$68","v":0},-2085715.4750250005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"7 a 8 anos",7,10,null,null," =",null,10069,null,{"$f":"+L1037*-L$69","v":-209615.84799999997},{"$f":"+M1037*-M$69","v":-687617.13899999997},{"$f":"+N1037*-N$69","v":-1908064.9008000006},{"$f":"+O1037*-O$69","v":0},-2805297.8878000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"8 a 9 anos",8,10,null,null," =",null,10070,null,{"$f":"+L1038*-L$70","v":0},{"$f":"+M1038*-M$70","v":0},{"$f":"+N1038*-N$70","v":-2146573.013400001},{"$f":"+O1038*-O$70","v":0},-2146573.013400001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"9 a 10 anos",9,10,null,null," =",null,10071,null,{"$f":"+L1039*-L$71","v":0},{"$f":"+M1039*-M$71","v":0},{"$f":"+N1039*-N$71","v":0},{"$f":"+O1039*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"10 a 11 anos",10,10,null,null," =",null,10072,null,{"$f":"+L1040*-L$72","v":0},{"$f":"+M1040*-M$72","v":0},{"$f":"+N1040*-N$72","v":0},{"$f":"+O1040*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"11 a 12 anos",11,10,null,null," =",null,10073,null,{"$f":"+L1041*-L$73","v":0},{"$f":"+M1041*-M$73","v":0},{"$f":"+N1041*-N$73","v":0},{"$f":"+O1041*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"12 a 13 anos",12,10,null,null," =",null,10074,null,{"$f":"+L1042*-L$74","v":0},{"$f":"+M1042*-M$74","v":0},{"$f":"+N1042*-N$74","v":0},{"$f":"+O1042*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"13 a 14 anos",13,10,null,null," =",null,10075,null,{"$f":"+L1043*-L$75","v":0},{"$f":"+M1043*-M$75","v":0},{"$f":"+N1043*-N$75","v":0},{"$f":"+O1043*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"14 a 15 anos",14,10,null,null," =",null,10076,null,{"$f":"+L1044*-L$76","v":0},{"$f":"+M1044*-M$76","v":0},{"$f":"+N1044*-N$76","v":0},{"$f":"+O1044*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"+ de 15 anos",15,10,null,null," =",null,10077,null,{"$f":"+L1045*-L$77","v":0},{"$f":"+M1045*-M$77","v":0},{"$f":"+N1045*-N$77","v":0},{"$f":"+O1045*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10078,null,{"$f":"SUM(L1068:L1083)","v":-209615.84799999997},{"$f":"SUM(M1068:M1083)","v":-2463961.41475},{"$f":"SUM(N1068:N1083)","v":-10123344.334800003},{"$f":"SUM(O1068:O1083)","v":-187638.00659999999},{"$f":"SUM(P1068:P1083)","v":-12984559.604150003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B989","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,10080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1086*100+E1087","v":31510},"Saldo inicial",null,{"$f":"+E1083","v":10},null,null," =",null,10081,null,{"$f":"+L993","v":246606.88},{"$f":"+M993","v":3775152.92},{"$f":"+N993","v":21200721.120000001},{"$f":"+O993","v":347477.79},{"$f":"SUM(L1087:O1087)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1087","v":31510},"Aquisições",null,{"$f":"+E1087","v":10},null,null," =",null,10082,null,{"$f":"+L1030","v":0},{"$f":"+M1030","v":0},{"$f":"+N1030","v":0},{"$f":"+O1030","v":0},{"$f":"SUM(L1088:O1088)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1088","v":31510},"Baixa",null,{"$f":"+E1088","v":10},null,null," =",null,10083,null,{"$f":"-L1087-L1088+L1090","v":0},{"$f":"-M1087-M1088+M1090","v":0},{"$f":"-N1087-N1088+N1090","v":0},{"$f":"-O1087-O1088+O1090","v":0},{"$f":"SUM(L1089:O1089)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1089","v":31510},"Saldo final",null,10,null,null," =",null,10084,null,{"$f":"+L1046","v":246606.88},{"$f":"+M1046","v":3775152.92},{"$f":"+N1046","v":21200721.120000001},{"$f":"+O1046","v":347477.79},{"$f":"SUM(L1090:O1090)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,10,null,null,null,null,10085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B995","v":316},"DEPRECIAÇÃO ACUMULADA",null,10,null,null,null,null,10086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1092*100+E1093","v":31610},"Saldo inicial",null,10,null,null," =",null,10087,null,{"$f":"+L999","v":-183413.86699999997},{"$f":"+M999","v":-2062851.4170000004},{"$f":"+N999","v":-8215279.4340000022},{"$f":"+O999","v":-156365.0055},{"$f":"SUM(L1093:O1093)","v":-10617909.723500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1093","v":31610},"Depreciação do Ano",null,10,null,null," =",null,10088,null,{"$f":"+L1065","v":-26201.980999999996},{"$f":"+M1065","v":-401109.99775000004},{"$f":"+N1065","v":-1908064.9008000006},{"$f":"+O1065","v":-31273.001100000005},{"$f":"SUM(L1094:O1094)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1094","v":31610},"Baixa Depreciação",null,10,null,null," =",null,10089,null,{"$f":"+L1096-L1093-L1094","v":0},{"$f":"+M1096-M1093-M1094","v":0},{"$f":"+N1096-N1093-N1094","v":0},{"$f":"+O1096-O1093-O1094","v":0},{"$f":"SUM(L1095:O1095)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1095","v":31610},"Saldo final da Depreciação",null,10,null,null,null,null,10090,null,{"$f":"+L1084","v":-209615.84799999997},{"$f":"+M1084","v":-2463961.41475},{"$f":"+N1084","v":-10123344.334800003},{"$f":"+O1084","v":-187638.00659999999},{"$f":"SUM(L1096:O1096)","v":-12984559.604150003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,10,null,null,null,null,10091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,10,null,null," =",null,10092,null,{"$f":"+L1090+L1096","v":36991.032000000036},{"$f":"+M1090+M1096","v":1311191.5052499999},{"$f":"+N1090+N1096","v":11077376.785199998},{"$f":"+O1090+O1096","v":159839.78339999999},{"$f":"SUM(L1098:O1098)","v":12585399.105849996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,10,null,null,null,null,10093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,10,null,null,null,null,10094,null,{"$f":"-L1089-L1095","v":0},{"$f":"-M1089-M1095","v":0},{"$f":"-N1089-N1095","v":0},{"$f":"-O1089-O1095","v":0},{"$f":"SUM(L1100:O1100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,10,null,null,null,null,10095,null,{"$f":"+L1089+L1095","v":0},{"$f":"+M1089+M1095","v":0},{"$f":"+N1089+N1095","v":0},{"$f":"+O1089+O1095","v":0},{"$f":"SUM(L1101:O1101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1098+1","v":11},null,null,null,null,{"$f":"+E1103*1000","v":11000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1103+1","v":11001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1008","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1103","v":11},null,null,null,null,11002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1105*100+E1106","v":31111},"0 a 1 ano",0,{"$f":"+E1105","v":11},null,null," =",null,11003,null,{"$f":"+R1106","v":1},{"$f":"+S1106","v":3},{"$f":"+T1106","v":7},{"$f":"+U1106","v":0},{"$f":"SUM(L1106:O1106)","v":11},null,{"$f":"+R1122","v":1},{"$f":"+S1122","v":3},{"$f":"+T1122","v":7},{"$f":"+U1122","v":0},{"$f":"SUM(R1106:U1106)","v":11},null,0,{"$f":"+Y1105-X1106+(T1106*D1106)","v":324},0,0,{"$f":"+Y$232-AA1106","v":324},0,{"$f":"IF(AB1106+1>0,0,IF(Z1106<AC1106,Z1106,AC1106)-AE1107)","v":0},0,null," "]
[" ",{"$f":"+B1106","v":31111},"1 a 2 anos",{"$f":"+D1106+1","v":1},{"$f":"+E1106","v":11},null,null," =",null,11004,null,{"$f":"+L1009-R1107","v":0},{"$f":"+M1009-S1107","v":0},{"$f":"+N1009-T1107","v":0},{"$f":"+O1009-U1107","v":0},{"$f":"SUM(L1107:O1107)","v":0},null,{"$f":"IF($D1107>R$18-1,L1009,0)","v":0},{"$f":"IF($D1107>S$18-1,M1009,0)","v":0},{"$f":"+AD1107","v":0},{"$f":"IF($D1107>U$18-1,O1009,0)","v":0},{"$f":"+AD1107","v":0},null,{"$f":"+N1010*($D1107+1)","v":24},300,{"$f":"+N1009","v":0},{"$f":"+Z1107*D1107+AA1106","v":0},324,{"$f":"ROUNDUP(-AB1107/D1107,0)+AE1108","v":-317},0,{"$f":"+T1107+AE1108","v":7},null," "]
[" ",{"$f":"+B1107","v":31111},"2 a 3 anos",{"$f":"+D1107+1","v":2},{"$f":"+E1107","v":11},null,null," =",null,11005,null,{"$f":"+L1010-R1108","v":0},0,12,0,12,null,0,0,0,0,0,null,{"$f":"+N1011*($D1108+1)","v":33},267,{"$f":"+N1010","v":12},24,300,-143,0,7,null," "]
[" ",31111,"3 a 4 anos",3,11,null,null," =",null,11006,null,0,0,11,0,11,null,0,0,0,0,0,null,28,239,11,57,267,-82,0,7,null," "]
[" ",31111,"4 a 5 anos",4,11,null,null," =",null,11007,null,0,2,7,0,9,null,0,0,0,0,0,null,40,199,7,85,239,-53,0,7,null," "]
[" ",31111,"5 a 6 anos",5,11,null,null," =",null,11008,null,0,3,8,0,11,null,0,0,0,0,0,null,48,151,8,125,199,-33,0,7,null," "]
[" ",31111,"6 a 7 anos",6,11,null,null," =",null,11009,null,0,3,8,1,12,null,0,0,0,0,0,null,56,95,8,173,151,-19,0,7,null," "]
[" ",31111,"7 a 8 anos",7,11,null,null," =",null,11010,null,0,3,8,0,11,null,0,0,0,0,0,null,72,23,8,229,95,-7,0,7,null," "]
[" ",31111,"8 a 9 anos",8,11,null,null," =",null,11011,null,0,0,9,0,9,null,1,3,0,0,0,null,81,-58,9,301,23,4,0,7,null," "]
[" ",31111,"9 a 10 anos",9,11,null,null," =",null,11012,null,0,0,2,0,2,null,0,0,{"$f":"+AD1115","v":7},0,{"$f":"+AD1115","v":7},null,0,{"$f":"+Y1114-X1115+(T1115*D1115)","v":5},9,382,-58,7,7,7,null," "]
[" ",31111,"10 a 11 anos",10,11,null,null," =",null,11013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1116","v":0},0,{"$f":"SUM(R1116:U1116)","v":0},null,0,5,0,382,-58,6,{"$f":"IF(AB1116+1>0,0,IF(Z1116-AC1116,Z1116,AC1116)-AE1117)","v":0},0,null," "]
[" ",31111,"11 a 12 anos",11,11,null,null," =",null,11014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,6,0,0,null," "]
[" ",31111,"12 a 13 anos",12,11,null,null," =",null,11015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,5,0,0,null," "]
[" ",31111,"13 a 14 anos",13,11,null,null," =",null,11016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,5,0,0,null," "]
[" ",31111,"14 a 15 anos",14,11,null,null," =",null,11017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,5,0,0,null," "]
[" ",31111,"+ de 15 anos",15,11,null,null," =",null,11018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,4,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11019,null,{"$f":"SUM(L1106:L1121)","v":1},{"$f":"SUM(M1106:M1121)","v":14},{"$f":"SUM(N1106:N1121)","v":72},{"$f":"SUM(O1106:O1121)","v":1},{"$f":"SUM(L1122:O1122)","v":88},null,{"$f":"SUM(R1107:R1121)","v":1},{"$f":"SUM(S1107:S1121)","v":3},{"$f":"SUM(T1107:T1121)","v":7},{"$f":"SUM(U1107:U1121)","v":0},{"$f":"SUM(V1107:V1121)","v":7},null,{"$f":"SUM(X1106:X1121)","v":382},0,{"$f":"SUM(Z1106:Z1121)","v":72},382,-58,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,11020,null,{"$f":"SUMPRODUCT($D1106:$D1121,L1106:L1121)","v":0},{"$f":"SUMPRODUCT($D1106:$D1121,M1106:M1121)","v":62},{"$f":"SUMPRODUCT($D1106:$D1121,N1106:N1121)","v":319},{"$f":"SUMPRODUCT($D1106:$D1121,O1106:O1121)","v":6},{"$f":"SUM(L1123:O1123)","v":387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,11021,null,{"$f":"+L1123/L1122","v":0},{"$f":"+M1123/M1122","v":4.4285714285714288},{"$f":"+N1123/N1122","v":4.4305555555555554},{"$f":"+O1123/O1122","v":6},{"$f":"+P1123/P1122","v":4.3977272727272725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1029","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,11023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1126*100+E1127","v":31211},"0 a 1 ano",0,{"$f":"+E1121","v":11},null,null," =",null,11024,null,{"$f":"+L$16*L1106","v":246606.88},808961.34000000008,2061181.2200000002,0,{"$f":"SUM(L1127:O1127)","v":3116749.4400000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1127","v":31211},"1 a 2 anos",{"$f":"+D1127+1","v":1},{"$f":"+E1127","v":11},null,null," =",null,11025,null,0,0,0,0,{"$f":"SUM(L1128:O1128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1128","v":31211},"2 a 3 anos",{"$f":"+D1128+1","v":2},{"$f":"+E1128","v":11},null,null," =",null,11026,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"3 a 4 anos",3,11,null,null," =",null,11027,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"4 a 5 anos",4,11,null,null," =",null,11028,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"5 a 6 anos",5,11,null,null," =",null,11029,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"6 a 7 anos",6,11,null,null," =",null,11030,null,0,808961.34000000008,2355635.6800000002,347477.79,3512074.8100000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"7 a 8 anos",7,11,null,null," =",null,11031,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"8 a 9 anos",8,11,null,null," =",null,11032,null,0,0,2650090.14,0,2650090.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"9 a 10 anos",9,11,null,null," =",null,11033,null,0,0,588908.92000000004,0,588908.92000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"10 a 11 anos",10,11,null,null," =",null,11034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"11 a 12 anos",11,11,null,null," =",null,11035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"12 a 13 anos",12,11,null,null," =",null,11036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"13 a 14 anos",13,11,null,null," =",null,11037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"14 a 15 anos",14,11,null,null," =",null,11038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"+ de 15 anos",15,11,null,null," =",null,11039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11040,null,{"$f":"SUM(L1127:L1142)","v":246606.88},{"$f":"SUM(M1127:M1142)","v":3775152.92},{"$f":"SUM(N1127:N1142)","v":21200721.120000005},{"$f":"SUM(O1127:O1142)","v":347477.79},{"$f":"SUM(P1127:P1142)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1048","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,11042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1145*100+E1146","v":31311},"0 a 1 ano",0,{"$f":"+E1140","v":11},null,null," =",null,11043,null,{"$f":"+L1127*-L$25","v":-26201.981},{"$f":"+M1127*-M$25","v":-85952.14237500001},{"$f":"+N1127*-N$25","v":-185506.30980000002},{"$f":"+O1127*-O$25","v":0},{"$f":"SUM(L1146:O1146)","v":-297660.43317500001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1146","v":31311},"1 a 2 anos",{"$f":"+D1146+1","v":1},{"$f":"+E1146","v":11},null,null," =",null,11044,null,{"$f":"+L1128*-L$26","v":0},{"$f":"+M1128*-M$26","v":0},{"$f":"+N1128*-N$26","v":0},{"$f":"+O1128*-O$26","v":0},{"$f":"SUM(L1147:O1147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1147","v":31311},"2 a 3 anos",{"$f":"+D1147+1","v":2},{"$f":"+E1147","v":11},null,null," =",null,11045,null,{"$f":"+L1129*-L$27","v":0},{"$f":"+M1129*-M$27","v":0},{"$f":"+N1129*-N$27","v":-318010.81680000009},{"$f":"+O1129*-O$27","v":0},-318010.81680000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"3 a 4 anos",3,11,null,null," =",null,11046,null,{"$f":"+L1130*-L$28","v":0},{"$f":"+M1130*-M$28","v":0},{"$f":"+N1130*-N$28","v":-291509.91540000006},{"$f":"+O1130*-O$28","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"4 a 5 anos",4,11,null,null," =",null,11047,null,{"$f":"+L1131*-L$29","v":0},{"$f":"+M1131*-M$29","v":-57301.428250000004},{"$f":"+N1131*-N$29","v":-185506.30980000008},{"$f":"+O1131*-O$29","v":0},-242807.73805000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"5 a 6 anos",5,11,null,null," =",null,11048,null,{"$f":"+L1132*-L$30","v":0},{"$f":"+M1132*-M$30","v":-85952.14237500001},{"$f":"+N1132*-N$30","v":-212007.21120000008},{"$f":"+O1132*-O$30","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"6 a 7 anos",6,11,null,null," =",null,11049,null,{"$f":"+L1133*-L$31","v":0},{"$f":"+M1133*-M$31","v":-85952.142374999996},{"$f":"+N1133*-N$31","v":-212007.21120000008},{"$f":"+O1133*-O$31","v":-31273.001100000005},-329232.35467500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"7 a 8 anos",7,11,null,null," =",null,11050,null,{"$f":"+L1134*-L$32","v":0},{"$f":"+M1134*-M$32","v":-85952.142374999996},{"$f":"+N1134*-N$32","v":-212007.21120000008},{"$f":"+O1134*-O$32","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"8 a 9 anos",8,11,null,null," =",null,11051,null,{"$f":"+L1135*-L$33","v":0},{"$f":"+M1135*-M$33","v":0},{"$f":"+N1135*-N$33","v":-238508.11260000008},{"$f":"+O1135*-O$33","v":0},-238508.11260000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"9 a 10 anos",9,11,null,null," =",null,11052,null,{"$f":"+L1136*-L$34","v":0},{"$f":"+M1136*-M$34","v":0},{"$f":"+N1136*-N$34","v":-53001.802800000019},{"$f":"+O1136*-O$34","v":0},-53001.802800000019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"10 a 11 anos",10,11,null,null," =",null,11053,null,{"$f":"+L1137*-L$35","v":0},{"$f":"+M1137*-M$35","v":0},{"$f":"+N1137*-N$35","v":0},{"$f":"+O1137*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"11 a 12 anos",11,11,null,null," =",null,11054,null,{"$f":"+L1138*-L$36","v":0},{"$f":"+M1138*-M$36","v":0},{"$f":"+N1138*-N$36","v":0},{"$f":"+O1138*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"12 a 13 anos",12,11,null,null," =",null,11055,null,{"$f":"+L1139*-L$37","v":0},{"$f":"+M1139*-M$37","v":0},{"$f":"+N1139*-N$37","v":0},{"$f":"+O1139*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"13 a 14 anos",13,11,null,null," =",null,11056,null,{"$f":"+L1140*-L$38","v":0},{"$f":"+M1140*-M$38","v":0},{"$f":"+N1140*-N$38","v":0},{"$f":"+O1140*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"14 a 15 anos",14,11,null,null," =",null,11057,null,{"$f":"+L1141*-L$39","v":0},{"$f":"+M1141*-M$39","v":0},{"$f":"+N1141*-N$39","v":0},{"$f":"+O1141*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"+ de 15 anos",15,11,null,null," =",null,11058,null,{"$f":"+L1142*-L$40","v":0},{"$f":"+M1142*-M$40","v":0},{"$f":"+N1142*-N$40","v":0},{"$f":"+O1142*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11059,null,{"$f":"SUM(L1146:L1161)","v":-26201.981},{"$f":"SUM(M1146:M1161)","v":-401109.99775000004},{"$f":"SUM(N1146:N1161)","v":-1908064.9008000004},{"$f":"SUM(O1146:O1161)","v":-31273.001100000005},{"$f":"SUM(P1146:P1161)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1067","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,11061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1164*100+E1165","v":31411},"0 a 1 ano",0,{"$f":"+E1142","v":11},null,null," =",null,11062,null,{"$f":"+L1127*-L$62","v":-26201.981},{"$f":"+M1127*-M$62","v":-85952.14237500001},{"$f":"+N1127*-N$62","v":-185506.30980000002},{"$f":"+O1127*-O$62","v":0},{"$f":"SUM(L1165:O1165)","v":-297660.43317500001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1165","v":31411},"1 a 2 anos",{"$f":"+D1165+1","v":1},{"$f":"+E1165","v":11},null,null," =",null,11063,null,{"$f":"+L1128*-L$63","v":0},{"$f":"+M1128*-M$63","v":0},{"$f":"+N1128*-N$63","v":0},{"$f":"+O1128*-O$63","v":0},{"$f":"SUM(L1166:O1166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1166","v":31411},"2 a 3 anos",{"$f":"+D1166+1","v":2},{"$f":"+E1166","v":11},null,null," =",null,11064,null,{"$f":"+L1129*-L$64","v":0},{"$f":"+M1129*-M$64","v":0},{"$f":"+N1129*-N$64","v":-954032.45040000021},{"$f":"+O1129*-O$64","v":0},-954032.45040000021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"3 a 4 anos",3,11,null,null," =",null,{"$f":"+J1167+1","v":11065},null,{"$f":"+L1130*-L$65","v":0},{"$f":"+M1130*-M$65","v":0},{"$f":"+N1130*-N$65","v":-1166039.6616000002},{"$f":"+O1130*-O$65","v":0},-1166039.6616000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"4 a 5 anos",4,11,null,null," =",null,11066,null,{"$f":"+L1131*-L$66","v":0},{"$f":"+M1131*-M$66","v":-286507.14125000004},{"$f":"+N1131*-N$66","v":-927531.54900000023},{"$f":"+O1131*-O$66","v":0},-1214038.6902500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"5 a 6 anos",5,11,null,null," =",null,11067,null,{"$f":"+L1132*-L$67","v":0},{"$f":"+M1132*-M$67","v":-515712.85425000003},{"$f":"+N1132*-N$67","v":-1272043.2672000001},{"$f":"+O1132*-O$67","v":0},-1787756.1214500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"6 a 7 anos",6,11,null,null," =",null,11068,null,{"$f":"+L1133*-L$68","v":0},{"$f":"+M1133*-M$68","v":-601664.99662500003},{"$f":"+N1133*-N$68","v":-1484050.4784000004},{"$f":"+O1133*-O$68","v":-218911.00770000002},-2304626.4827250005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"7 a 8 anos",7,11,null,null," =",null,11069,null,{"$f":"+L1134*-L$69","v":0},{"$f":"+M1134*-M$69","v":-687617.13899999997},{"$f":"+N1134*-N$69","v":-1696057.6896000006},{"$f":"+O1134*-O$69","v":0},-2383674.8286000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"8 a 9 anos",8,11,null,null," =",null,11070,null,{"$f":"+L1135*-L$70","v":0},{"$f":"+M1135*-M$70","v":0},{"$f":"+N1135*-N$70","v":-2146573.013400001},{"$f":"+O1135*-O$70","v":0},-2146573.013400001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"9 a 10 anos",9,11,null,null," =",null,11071,null,{"$f":"+L1136*-L$71","v":0},{"$f":"+M1136*-M$71","v":0},{"$f":"+N1136*-N$71","v":-530018.02800000028},{"$f":"+O1136*-O$71","v":0},-530018.02800000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"10 a 11 anos",10,11,null,null," =",null,11072,null,{"$f":"+L1137*-L$72","v":0},{"$f":"+M1137*-M$72","v":0},{"$f":"+N1137*-N$72","v":0},{"$f":"+O1137*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"11 a 12 anos",11,11,null,null," =",null,11073,null,{"$f":"+L1138*-L$73","v":0},{"$f":"+M1138*-M$73","v":0},{"$f":"+N1138*-N$73","v":0},{"$f":"+O1138*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"12 a 13 anos",12,11,null,null," =",null,11074,null,{"$f":"+L1139*-L$74","v":0},{"$f":"+M1139*-M$74","v":0},{"$f":"+N1139*-N$74","v":0},{"$f":"+O1139*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"13 a 14 anos",13,11,null,null," =",null,11075,null,{"$f":"+L1140*-L$75","v":0},{"$f":"+M1140*-M$75","v":0},{"$f":"+N1140*-N$75","v":0},{"$f":"+O1140*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"14 a 15 anos",14,11,null,null," =",null,11076,null,{"$f":"+L1141*-L$76","v":0},{"$f":"+M1141*-M$76","v":0},{"$f":"+N1141*-N$76","v":0},{"$f":"+O1141*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"+ de 15 anos",15,11,null,null," =",null,11077,null,{"$f":"+L1142*-L$77","v":0},{"$f":"+M1142*-M$77","v":0},{"$f":"+N1142*-N$77","v":0},{"$f":"+O1142*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11078,null,{"$f":"SUM(L1165:L1180)","v":-26201.981},{"$f":"SUM(M1165:M1180)","v":-2177454.2735000001},{"$f":"SUM(N1165:N1180)","v":-10361852.447400004},{"$f":"SUM(O1165:O1180)","v":-218911.00770000002},{"$f":"SUM(P1165:P1180)","v":-12784419.709600005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1086","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,11080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1183*100+E1184","v":31511},"Saldo inicial",null,{"$f":"+E1180","v":11},null,null," =",null,11081,null,{"$f":"+L1090","v":246606.88},{"$f":"+M1090","v":3775152.92},{"$f":"+N1090","v":21200721.120000001},{"$f":"+O1090","v":347477.79},{"$f":"SUM(L1184:O1184)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1184","v":31511},"Aquisições",null,{"$f":"+E1184","v":11},null,null," =",null,11082,null,{"$f":"+L1127","v":246606.88},{"$f":"+M1127","v":808961.34000000008},{"$f":"+N1127","v":2061181.2200000002},{"$f":"+O1127","v":0},{"$f":"SUM(L1185:O1185)","v":3116749.4400000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1185","v":31511},"Baixa",null,{"$f":"+E1185","v":11},null,null," =",null,11083,null,{"$f":"-L1184-L1185+L1187","v":-246606.88},{"$f":"-M1184-M1185+M1187","v":-808961.33999999985},{"$f":"-N1184-N1185+N1187","v":-2061181.2199999951},{"$f":"-O1184-O1185+O1187","v":0},{"$f":"SUM(L1186:O1186)","v":-3116749.4399999948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1186","v":31511},"Saldo final",null,11,null,null," =",null,11084,null,{"$f":"+L1143","v":246606.88},{"$f":"+M1143","v":3775152.92},{"$f":"+N1143","v":21200721.120000005},{"$f":"+O1143","v":347477.79},{"$f":"SUM(L1187:O1187)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,11,null,null,null,null,11085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1092","v":316},"DEPRECIAÇÃO ACUMULADA",null,11,null,null,null,null,11086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1189*100+E1190","v":31611},"Saldo inicial",null,11,null,null," =",null,11087,null,{"$f":"+L1096","v":-209615.84799999997},{"$f":"+M1096","v":-2463961.41475},{"$f":"+N1096","v":-10123344.334800003},{"$f":"+O1096","v":-187638.00659999999},{"$f":"SUM(L1190:O1190)","v":-12984559.604150003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1190","v":31611},"Depreciação do Ano",null,11,null,null," =",null,11088,null,{"$f":"+L1162","v":-26201.981},{"$f":"+M1162","v":-401109.99775000004},{"$f":"+N1162","v":-1908064.9008000004},{"$f":"+O1162","v":-31273.001100000005},{"$f":"SUM(L1191:O1191)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1191","v":31611},"Baixa Depreciação",null,11,null,null," =",null,11089,null,{"$f":"+L1193-L1190-L1191","v":209615.84799999997},{"$f":"+M1193-M1190-M1191","v":687617.13899999997},{"$f":"+N1193-N1190-N1191","v":1669556.7881999998},{"$f":"+O1193-O1190-O1191","v":0},{"$f":"SUM(L1192:O1192)","v":2566789.7752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1192","v":31611},"Saldo final da Depreciação",null,11,null,null,null,null,11090,null,{"$f":"+L1181","v":-26201.981},{"$f":"+M1181","v":-2177454.2735000001},{"$f":"+N1181","v":-10361852.447400004},{"$f":"+O1181","v":-218911.00770000002},{"$f":"SUM(L1193:O1193)","v":-12784419.709600003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,11,null,null,null,null,11091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,11,null,null," =",null,11092,null,{"$f":"+L1187+L1193","v":220404.899},{"$f":"+M1187+M1193","v":1597698.6464999998},{"$f":"+N1187+N1193","v":10838868.672600001},{"$f":"+O1187+O1193","v":128566.78229999996},{"$f":"SUM(L1195:O1195)","v":12785539.000399999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,11,null,null,null,null,11093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,11,null,null,null,null,11094,null,{"$f":"-L1186-L1192","v":36991.032000000036},{"$f":"-M1186-M1192","v":121344.20099999988},{"$f":"-N1186-N1192","v":391624.43179999525},{"$f":"-O1186-O1192","v":0},{"$f":"SUM(L1197:O1197)","v":549959.66479999514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,11,null,null,null,null,11095,null,{"$f":"+L1186+L1192","v":-36991.032000000036},{"$f":"+M1186+M1192","v":-121344.20099999988},{"$f":"+N1186+N1192","v":-391624.43179999525},{"$f":"+O1186+O1192","v":0},{"$f":"SUM(L1198:O1198)","v":-549959.66479999514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1195+1","v":12},null,null,null,null,{"$f":"+E1200*1000","v":12000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1200+1","v":12001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1105","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1200","v":12},null,null,null,null,12002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1202*100+E1203","v":31112},"0 a 1 ano",0,{"$f":"+E1202","v":12},null,null," =",null,12003,null,{"$f":"+R1203","v":0},{"$f":"+S1203","v":3},{"$f":"+T1203","v":8},{"$f":"+U1203","v":0},{"$f":"SUM(L1203:O1203)","v":11},null,{"$f":"+R1219","v":0},{"$f":"+S1219","v":3},{"$f":"+T1219","v":8},{"$f":"+U1219","v":0},{"$f":"SUM(R1203:U1203)","v":11},null,0,{"$f":"+Y1202-X1203+(T1203*D1203)","v":324},0,0,{"$f":"+Y$232-AA1203","v":324},0,{"$f":"IF(AB1203+1>0,0,IF(Z1203<AC1203,Z1203,AC1203)-AE1204)","v":0},0,null," "]
[" ",{"$f":"+B1203","v":31112},"1 a 2 anos",{"$f":"+D1203+1","v":1},{"$f":"+E1203","v":12},null,null," =",null,12004,null,{"$f":"+L1106-R1204","v":1},{"$f":"+M1106-S1204","v":3},{"$f":"+N1106-T1204","v":7},{"$f":"+O1106-U1204","v":0},{"$f":"SUM(L1204:O1204)","v":11},null,{"$f":"IF($D1204>R$18-1,L1106,0)","v":0},{"$f":"IF($D1204>S$18-1,M1106,0)","v":0},{"$f":"+AD1204","v":0},{"$f":"IF($D1204>U$18-1,O1106,0)","v":0},{"$f":"+AD1204","v":0},null,{"$f":"+N1107*($D1204+1)","v":0},324,{"$f":"+N1106","v":7},{"$f":"+Z1204*D1204+AA1203","v":7},317,{"$f":"ROUNDUP(-AB1204/D1204,0)+AE1205","v":-309},0,{"$f":"+T1204+AE1205","v":8},null," "]
[" ",{"$f":"+B1204","v":31112},"2 a 3 anos",{"$f":"+D1204+1","v":2},{"$f":"+E1204","v":12},null,null," =",null,12005,null,{"$f":"+L1107-R1205","v":0},0,0,0,0,null,0,0,0,0,0,null,{"$f":"+N1108*($D1205+1)","v":36},288,{"$f":"+N1107","v":0},7,317,-151,0,8,null," "]
[" ",31112,"3 a 4 anos",3,12,null,null," =",null,12006,null,0,0,12,0,12,null,0,0,0,0,0,null,44,244,12,43,281,-86,0,8,null," "]
[" ",31112,"4 a 5 anos",4,12,null,null," =",null,12007,null,0,0,11,0,11,null,0,0,0,0,0,null,35,209,11,87,237,-52,0,8,null," "]
[" ",31112,"5 a 6 anos",5,12,null,null," =",null,12008,null,0,2,7,0,9,null,0,0,0,0,0,null,48,161,7,122,202,-33,0,8,null," "]
[" ",31112,"6 a 7 anos",6,12,null,null," =",null,12009,null,0,3,8,0,11,null,0,0,0,0,0,null,56,105,8,170,154,-18,0,8,null," "]
[" ",31112,"7 a 8 anos",7,12,null,null," =",null,12010,null,0,3,8,1,12,null,0,0,0,0,0,null,64,41,8,226,98,-6,0,8,null," "]
[" ",31112,"8 a 9 anos",8,12,null,null," =",null,12011,null,0,0,8,0,8,null,0,3,0,0,0,null,81,-40,8,290,34,3,0,8,null," "]
[" ",31112,"9 a 10 anos",9,12,null,null," =",null,12012,null,0,0,3,0,3,null,0,0,{"$f":"+AD1212","v":6},0,{"$f":"+AD1212","v":6},null,20,{"$f":"+Y1211-X1212+(T1212*D1212)","v":-6},9,371,-47,8,6,8,null," "]
[" ",31112,"10 a 11 anos",10,12,null,null," =",null,12013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1213","v":2},0,{"$f":"SUM(R1213:U1213)","v":2},null,0,14,2,391,-67,7,{"$f":"IF(AB1213+1>0,0,IF(Z1213-AC1213,Z1213,AC1213)-AE1214)","v":2},2,null," "]
[" ",31112,"11 a 12 anos",11,12,null,null," =",null,12014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,7,0,0,null," "]
[" ",31112,"12 a 13 anos",12,12,null,null," =",null,12015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,6,0,0,null," "]
[" ",31112,"13 a 14 anos",13,12,null,null," =",null,12016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,6,0,0,null," "]
[" ",31112,"14 a 15 anos",14,12,null,null," =",null,12017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,5,0,0,null," "]
[" ",31112,"+ de 15 anos",15,12,null,null," =",null,12018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12019,null,{"$f":"SUM(L1203:L1218)","v":1},{"$f":"SUM(M1203:M1218)","v":14},{"$f":"SUM(N1203:N1218)","v":72},{"$f":"SUM(O1203:O1218)","v":1},{"$f":"SUM(L1219:O1219)","v":88},null,{"$f":"SUM(R1204:R1218)","v":0},{"$f":"SUM(S1204:S1218)","v":3},{"$f":"SUM(T1204:T1218)","v":8},{"$f":"SUM(U1204:U1218)","v":0},{"$f":"SUM(V1204:V1218)","v":8},null,{"$f":"SUM(X1203:X1218)","v":384},0,{"$f":"SUM(Z1203:Z1218)","v":72},391,-67,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,12020,null,{"$f":"SUMPRODUCT($D1203:$D1218,L1203:L1218)","v":1},{"$f":"SUMPRODUCT($D1203:$D1218,M1203:M1218)","v":52},{"$f":"SUMPRODUCT($D1203:$D1218,N1203:N1218)","v":317},{"$f":"SUMPRODUCT($D1203:$D1218,O1203:O1218)","v":7},{"$f":"SUM(L1220:O1220)","v":377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,12021,null,{"$f":"+L1220/L1219","v":1},{"$f":"+M1220/M1219","v":3.7142857142857144},{"$f":"+N1220/N1219","v":4.4027777777777777},{"$f":"+O1220/O1219","v":7},{"$f":"+P1220/P1219","v":4.2840909090909092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1126","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,12023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1223*100+E1224","v":31212},"0 a 1 ano",0,{"$f":"+E1218","v":12},null,null," =",null,12024,null,{"$f":"+L$16*L1203","v":0},808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L1224:O1224)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1224","v":31212},"1 a 2 anos",{"$f":"+D1224+1","v":1},{"$f":"+E1224","v":12},null,null," =",null,12025,null,246606.88,808961.34000000008,2061181.2200000002,0,{"$f":"SUM(L1225:O1225)","v":3116749.4400000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1225","v":31212},"2 a 3 anos",{"$f":"+D1225+1","v":2},{"$f":"+E1225","v":12},null,null," =",null,12026,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"3 a 4 anos",3,12,null,null," =",null,12027,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"4 a 5 anos",4,12,null,null," =",null,12028,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"5 a 6 anos",5,12,null,null," =",null,12029,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"6 a 7 anos",6,12,null,null," =",null,12030,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"7 a 8 anos",7,12,null,null," =",null,12031,null,0,808961.34000000008,2355635.6800000002,347477.79,3512074.8100000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"8 a 9 anos",8,12,null,null," =",null,12032,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"9 a 10 anos",9,12,null,null," =",null,12033,null,0,0,883363.38000000012,0,883363.38000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"10 a 11 anos",10,12,null,null," =",null,12034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"11 a 12 anos",11,12,null,null," =",null,12035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"12 a 13 anos",12,12,null,null," =",null,12036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"13 a 14 anos",13,12,null,null," =",null,12037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"14 a 15 anos",14,12,null,null," =",null,12038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"+ de 15 anos",15,12,null,null," =",null,12039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12040,null,{"$f":"SUM(L1224:L1239)","v":246606.88},{"$f":"SUM(M1224:M1239)","v":3775152.92},{"$f":"SUM(N1224:N1239)","v":21200721.120000001},{"$f":"SUM(O1224:O1239)","v":347477.79},{"$f":"SUM(P1224:P1239)","v":25569958.709999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1145","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,12042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1242*100+E1243","v":31312},"0 a 1 ano",0,{"$f":"+E1237","v":12},null,null," =",null,12043,null,{"$f":"+L1224*-L$25","v":0},{"$f":"+M1224*-M$25","v":-85952.14237500001},{"$f":"+N1224*-N$25","v":-212007.21120000002},{"$f":"+O1224*-O$25","v":0},{"$f":"SUM(L1243:O1243)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1243","v":31312},"1 a 2 anos",{"$f":"+D1243+1","v":1},{"$f":"+E1243","v":12},null,null," =",null,12044,null,{"$f":"+L1225*-L$26","v":-26201.981},{"$f":"+M1225*-M$26","v":-85952.14237500001},{"$f":"+N1225*-N$26","v":-185506.30980000005},{"$f":"+O1225*-O$26","v":0},{"$f":"SUM(L1244:O1244)","v":-297660.43317500007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1244","v":31312},"2 a 3 anos",{"$f":"+D1244+1","v":2},{"$f":"+E1244","v":12},null,null," =",null,12045,null,{"$f":"+L1226*-L$27","v":0},{"$f":"+M1226*-M$27","v":0},{"$f":"+N1226*-N$27","v":0},{"$f":"+O1226*-O$27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"3 a 4 anos",3,12,null,null," =",null,12046,null,{"$f":"+L1227*-L$28","v":0},{"$f":"+M1227*-M$28","v":0},{"$f":"+N1227*-N$28","v":-318010.81680000009},{"$f":"+O1227*-O$28","v":0},-318010.81680000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"4 a 5 anos",4,12,null,null," =",null,12047,null,{"$f":"+L1228*-L$29","v":0},{"$f":"+M1228*-M$29","v":0},{"$f":"+N1228*-N$29","v":-291509.91540000006},{"$f":"+O1228*-O$29","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"5 a 6 anos",5,12,null,null," =",null,12048,null,{"$f":"+L1229*-L$30","v":0},{"$f":"+M1229*-M$30","v":-57301.428250000004},{"$f":"+N1229*-N$30","v":-185506.30980000008},{"$f":"+O1229*-O$30","v":0},-242807.73805000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"6 a 7 anos",6,12,null,null," =",null,12049,null,{"$f":"+L1230*-L$31","v":0},{"$f":"+M1230*-M$31","v":-85952.142374999996},{"$f":"+N1230*-N$31","v":-212007.21120000008},{"$f":"+O1230*-O$31","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"7 a 8 anos",7,12,null,null," =",null,12050,null,{"$f":"+L1231*-L$32","v":0},{"$f":"+M1231*-M$32","v":-85952.142374999996},{"$f":"+N1231*-N$32","v":-212007.21120000008},{"$f":"+O1231*-O$32","v":-31273.001100000005},-329232.35467500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"8 a 9 anos",8,12,null,null," =",null,12051,null,{"$f":"+L1232*-L$33","v":0},{"$f":"+M1232*-M$33","v":0},{"$f":"+N1232*-N$33","v":-212007.21120000008},{"$f":"+O1232*-O$33","v":0},-212007.21120000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"9 a 10 anos",9,12,null,null," =",null,12052,null,{"$f":"+L1233*-L$34","v":0},{"$f":"+M1233*-M$34","v":0},{"$f":"+N1233*-N$34","v":-79502.704200000037},{"$f":"+O1233*-O$34","v":0},-79502.704200000037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"10 a 11 anos",10,12,null,null," =",null,12053,null,{"$f":"+L1234*-L$35","v":0},{"$f":"+M1234*-M$35","v":0},{"$f":"+N1234*-N$35","v":0},{"$f":"+O1234*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"11 a 12 anos",11,12,null,null," =",null,12054,null,{"$f":"+L1235*-L$36","v":0},{"$f":"+M1235*-M$36","v":0},{"$f":"+N1235*-N$36","v":0},{"$f":"+O1235*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"12 a 13 anos",12,12,null,null," =",null,12055,null,{"$f":"+L1236*-L$37","v":0},{"$f":"+M1236*-M$37","v":0},{"$f":"+N1236*-N$37","v":0},{"$f":"+O1236*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"13 a 14 anos",13,12,null,null," =",null,12056,null,{"$f":"+L1237*-L$38","v":0},{"$f":"+M1237*-M$38","v":0},{"$f":"+N1237*-N$38","v":0},{"$f":"+O1237*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"14 a 15 anos",14,12,null,null," =",null,12057,null,{"$f":"+L1238*-L$39","v":0},{"$f":"+M1238*-M$39","v":0},{"$f":"+N1238*-N$39","v":0},{"$f":"+O1238*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"+ de 15 anos",15,12,null,null," =",null,12058,null,{"$f":"+L1239*-L$40","v":0},{"$f":"+M1239*-M$40","v":0},{"$f":"+N1239*-N$40","v":0},{"$f":"+O1239*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12059,null,{"$f":"SUM(L1243:L1258)","v":-26201.981},{"$f":"SUM(M1243:M1258)","v":-401109.99775000004},{"$f":"SUM(N1243:N1258)","v":-1908064.9008000004},{"$f":"SUM(O1243:O1258)","v":-31273.001100000005},{"$f":"SUM(P1243:P1258)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1164","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,12061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1261*100+E1262","v":31412},"0 a 1 ano",0,{"$f":"+E1239","v":12},null,null," =",null,12062,null,{"$f":"+L1224*-L$62","v":0},{"$f":"+M1224*-M$62","v":-85952.14237500001},{"$f":"+N1224*-N$62","v":-212007.21120000002},{"$f":"+O1224*-O$62","v":0},{"$f":"SUM(L1262:O1262)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1262","v":31412},"1 a 2 anos",{"$f":"+D1262+1","v":1},{"$f":"+E1262","v":12},null,null," =",null,12063,null,{"$f":"+L1225*-L$63","v":-52403.962},{"$f":"+M1225*-M$63","v":-171904.28475000002},{"$f":"+N1225*-N$63","v":-371012.61960000003},{"$f":"+O1225*-O$63","v":0},{"$f":"SUM(L1263:O1263)","v":-595320.86635000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1263","v":31412},"2 a 3 anos",{"$f":"+D1263+1","v":2},{"$f":"+E1263","v":12},null,null," =",null,12064,null,{"$f":"+L1226*-L$64","v":0},{"$f":"+M1226*-M$64","v":0},{"$f":"+N1226*-N$64","v":0},{"$f":"+O1226*-O$64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"3 a 4 anos",3,12,null,null," =",null,{"$f":"+J1264+1","v":12065},null,{"$f":"+L1227*-L$65","v":0},{"$f":"+M1227*-M$65","v":0},{"$f":"+N1227*-N$65","v":-1272043.2672000004},{"$f":"+O1227*-O$65","v":0},-1272043.2672000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"4 a 5 anos",4,12,null,null," =",null,12066,null,{"$f":"+L1228*-L$66","v":0},{"$f":"+M1228*-M$66","v":0},{"$f":"+N1228*-N$66","v":-1457549.5770000003},{"$f":"+O1228*-O$66","v":0},-1457549.5770000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"5 a 6 anos",5,12,null,null," =",null,12067,null,{"$f":"+L1229*-L$67","v":0},{"$f":"+M1229*-M$67","v":-343808.56949999998},{"$f":"+N1229*-N$67","v":-1113037.8588000003},{"$f":"+O1229*-O$67","v":0},-1456846.4283000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"6 a 7 anos",6,12,null,null," =",null,12068,null,{"$f":"+L1230*-L$68","v":0},{"$f":"+M1230*-M$68","v":-601664.99662500003},{"$f":"+N1230*-N$68","v":-1484050.4784000004},{"$f":"+O1230*-O$68","v":0},-2085715.4750250005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"7 a 8 anos",7,12,null,null," =",null,12069,null,{"$f":"+L1231*-L$69","v":0},{"$f":"+M1231*-M$69","v":-687617.13899999997},{"$f":"+N1231*-N$69","v":-1696057.6896000006},{"$f":"+O1231*-O$69","v":-250184.00880000004},-2633858.8374000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"8 a 9 anos",8,12,null,null," =",null,12070,null,{"$f":"+L1232*-L$70","v":0},{"$f":"+M1232*-M$70","v":0},{"$f":"+N1232*-N$70","v":-1908064.9008000009},{"$f":"+O1232*-O$70","v":0},-1908064.9008000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"9 a 10 anos",9,12,null,null," =",null,12071,null,{"$f":"+L1233*-L$71","v":0},{"$f":"+M1233*-M$71","v":0},{"$f":"+N1233*-N$71","v":-795027.04200000037},{"$f":"+O1233*-O$71","v":0},-795027.04200000037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"10 a 11 anos",10,12,null,null," =",null,12072,null,{"$f":"+L1234*-L$72","v":0},{"$f":"+M1234*-M$72","v":0},{"$f":"+N1234*-N$72","v":0},{"$f":"+O1234*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"11 a 12 anos",11,12,null,null," =",null,12073,null,{"$f":"+L1235*-L$73","v":0},{"$f":"+M1235*-M$73","v":0},{"$f":"+N1235*-N$73","v":0},{"$f":"+O1235*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"12 a 13 anos",12,12,null,null," =",null,12074,null,{"$f":"+L1236*-L$74","v":0},{"$f":"+M1236*-M$74","v":0},{"$f":"+N1236*-N$74","v":0},{"$f":"+O1236*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"13 a 14 anos",13,12,null,null," =",null,12075,null,{"$f":"+L1237*-L$75","v":0},{"$f":"+M1237*-M$75","v":0},{"$f":"+N1237*-N$75","v":0},{"$f":"+O1237*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"14 a 15 anos",14,12,null,null," =",null,12076,null,{"$f":"+L1238*-L$76","v":0},{"$f":"+M1238*-M$76","v":0},{"$f":"+N1238*-N$76","v":0},{"$f":"+O1238*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"+ de 15 anos",15,12,null,null," =",null,12077,null,{"$f":"+L1239*-L$77","v":0},{"$f":"+M1239*-M$77","v":0},{"$f":"+N1239*-N$77","v":0},{"$f":"+O1239*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12078,null,{"$f":"SUM(L1262:L1277)","v":-52403.962},{"$f":"SUM(M1262:M1277)","v":-1890947.13225},{"$f":"SUM(N1262:N1277)","v":-10308850.644600004},{"$f":"SUM(O1262:O1277)","v":-250184.00880000004},{"$f":"SUM(P1262:P1277)","v":-12502385.747650001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1183","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,12080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1280*100+E1281","v":31512},"Saldo inicial",null,{"$f":"+E1277","v":12},null,null," =",null,12081,null,{"$f":"+L1187","v":246606.88},{"$f":"+M1187","v":3775152.92},{"$f":"+N1187","v":21200721.120000005},{"$f":"+O1187","v":347477.79},{"$f":"SUM(L1281:O1281)","v":25569958.710000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1281","v":31512},"Aquisições",null,{"$f":"+E1281","v":12},null,null," =",null,12082,null,{"$f":"+L1224","v":0},{"$f":"+M1224","v":808961.34000000008},{"$f":"+N1224","v":2355635.6800000002},{"$f":"+O1224","v":0},{"$f":"SUM(L1282:O1282)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1282","v":31512},"Baixa",null,{"$f":"+E1282","v":12},null,null," =",null,12083,null,{"$f":"-L1281-L1282+L1284","v":0},{"$f":"-M1281-M1282+M1284","v":-808961.33999999985},{"$f":"-N1281-N1282+N1284","v":-2355635.6800000034},{"$f":"-O1281-O1282+O1284","v":0},{"$f":"SUM(L1283:O1283)","v":-3164597.0200000033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1283","v":31512},"Saldo final",null,12,null,null," =",null,12084,null,{"$f":"+L1240","v":246606.88},{"$f":"+M1240","v":3775152.92},{"$f":"+N1240","v":21200721.120000001},{"$f":"+O1240","v":347477.79},{"$f":"SUM(L1284:O1284)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,12,null,null,null,null,12085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1189","v":316},"DEPRECIAÇÃO ACUMULADA",null,12,null,null,null,null,12086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1286*100+E1287","v":31612},"Saldo inicial",null,12,null,null," =",null,12087,null,{"$f":"+L1193","v":-26201.981},{"$f":"+M1193","v":-2177454.2735000001},{"$f":"+N1193","v":-10361852.447400004},{"$f":"+O1193","v":-218911.00770000002},{"$f":"SUM(L1287:O1287)","v":-12784419.709600003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1287","v":31612},"Depreciação do Ano",null,12,null,null," =",null,12088,null,{"$f":"+L1259","v":-26201.981},{"$f":"+M1259","v":-401109.99775000004},{"$f":"+N1259","v":-1908064.9008000004},{"$f":"+O1259","v":-31273.001100000005},{"$f":"SUM(L1288:O1288)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1288","v":31612},"Baixa Depreciação",null,12,null,null," =",null,12089,null,{"$f":"+L1290-L1287-L1288","v":0},{"$f":"+M1290-M1287-M1288","v":687617.1390000002},{"$f":"+N1290-N1287-N1288","v":1961066.7036000001},{"$f":"+O1290-O1287-O1288","v":0},{"$f":"SUM(L1289:O1289)","v":2648683.8426000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1289","v":31612},"Saldo final da Depreciação",null,12,null,null,null,null,12090,null,{"$f":"+L1278","v":-52403.962},{"$f":"+M1278","v":-1890947.13225},{"$f":"+N1278","v":-10308850.644600004},{"$f":"+O1278","v":-250184.00880000004},{"$f":"SUM(L1290:O1290)","v":-12502385.747650005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,12,null,null,null,null,12091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,12,null,null," =",null,12092,null,{"$f":"+L1284+L1290","v":194202.91800000001},{"$f":"+M1284+M1290","v":1884205.7877499999},{"$f":"+N1284+N1290","v":10891870.475399997},{"$f":"+O1284+O1290","v":97293.781199999939},{"$f":"SUM(L1292:O1292)","v":13067572.962349996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,12,null,null,null,null,12093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,12,null,null,null,null,12094,null,{"$f":"-L1283-L1289","v":0},{"$f":"-M1283-M1289","v":121344.20099999965},{"$f":"-N1283-N1289","v":394568.9764000033},{"$f":"-O1283-O1289","v":0},{"$f":"SUM(L1294:O1294)","v":515913.17740000295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,12,null,null,null,null,12095,null,{"$f":"+L1283+L1289","v":0},{"$f":"+M1283+M1289","v":-121344.20099999965},{"$f":"+N1283+N1289","v":-394568.9764000033},{"$f":"+O1283+O1289","v":0},{"$f":"SUM(L1295:O1295)","v":-515913.17740000295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1292+1","v":13},null,null,null,null,{"$f":"+E1297*1000","v":13000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1297+1","v":13001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1202","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1297","v":13},null,null,null,null,13002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1299*100+E1300","v":31113},"0 a 1 ano",0,{"$f":"+E1299","v":13},null,null," =",null,13003,null,{"$f":"+R1300","v":0},{"$f":"+S1300","v":3},{"$f":"+T1300","v":7},{"$f":"+U1300","v":1},{"$f":"SUM(L1300:O1300)","v":11},null,{"$f":"+R1316","v":0},{"$f":"+S1316","v":3},{"$f":"+T1316","v":7},{"$f":"+U1316","v":1},{"$f":"SUM(R1300:U1300)","v":11},null,0,{"$f":"+Y1299-X1300+(T1300*D1300)","v":324},0,0,{"$f":"+Y$232-AA1300","v":324},0,{"$f":"IF(AB1300+1>0,0,IF(Z1300<AC1300,Z1300,AC1300)-AE1301)","v":0},0,null," "]
[" ",{"$f":"+B1300","v":31113},"1 a 2 anos",{"$f":"+D1300+1","v":1},{"$f":"+E1300","v":13},null,null," =",null,13004,null,{"$f":"+L1203-R1301","v":0},{"$f":"+M1203-S1301","v":3},{"$f":"+N1203-T1301","v":8},{"$f":"+O1203-U1301","v":0},{"$f":"SUM(L1301:O1301)","v":11},null,{"$f":"IF($D1301>R$18-1,L1203,0)","v":0},{"$f":"IF($D1301>S$18-1,M1203,0)","v":0},{"$f":"+AD1301","v":0},{"$f":"IF($D1301>U$18-1,O1203,0)","v":0},{"$f":"+AD1301","v":0},null,{"$f":"+N1204*($D1301+1)","v":14},310,{"$f":"+N1203","v":8},{"$f":"+Z1301*D1301+AA1300","v":8},316,{"$f":"ROUNDUP(-AB1301/D1301,0)+AE1302","v":-309},0,{"$f":"+T1301+AE1302","v":7},null," "]
[" ",{"$f":"+B1301","v":31113},"2 a 3 anos",{"$f":"+D1301+1","v":2},{"$f":"+E1301","v":13},null,null," =",null,13005,null,{"$f":"+L1204-R1302","v":1},3,7,0,11,null,0,0,0,0,0,null,{"$f":"+N1205*($D1302+1)","v":0},310,{"$f":"+N1204","v":7},22,302,-144,0,7,null," "]
[" ",31113,"3 a 4 anos",3,13,null,null," =",null,13006,null,0,0,0,0,0,null,0,0,0,0,0,null,48,262,0,22,302,-94,0,7,null," "]
[" ",31113,"4 a 5 anos",4,13,null,null," =",null,13007,null,0,0,12,0,12,null,0,0,0,0,0,null,55,207,12,70,254,-57,0,7,null," "]
[" ",31113,"5 a 6 anos",5,13,null,null," =",null,13008,null,0,0,11,0,11,null,0,0,0,0,0,null,42,165,11,125,199,-33,0,7,null," "]
[" ",31113,"6 a 7 anos",6,13,null,null," =",null,13009,null,0,2,7,0,9,null,0,0,0,0,0,null,56,109,7,167,157,-20,0,7,null," "]
[" ",31113,"7 a 8 anos",7,13,null,null," =",null,13010,null,0,3,8,0,11,null,0,0,0,0,0,null,64,45,8,223,101,-8,0,7,null," "]
[" ",31113,"8 a 9 anos",8,13,null,null," =",null,13011,null,0,0,8,0,8,null,0,3,0,1,0,null,72,-27,8,287,37,2,0,7,null," "]
[" ",31113,"9 a 10 anos",9,13,null,null," =",null,13012,null,0,0,4,0,4,null,0,0,{"$f":"+AD1309","v":4},0,{"$f":"+AD1309","v":4},null,30,{"$f":"+Y1308-X1309+(T1309*D1309)","v":-21},8,359,-35,7,4,7,null," "]
[" ",31113,"10 a 11 anos",10,13,null,null," =",null,13013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1310","v":3},0,{"$f":"SUM(R1310:U1310)","v":3},null,0,9,3,389,-65,7,{"$f":"IF(AB1310+1>0,0,IF(Z1310-AC1310,Z1310,AC1310)-AE1311)","v":3},3,null," "]
[" ",31113,"11 a 12 anos",11,13,null,null," =",null,13014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,6,0,0,null," "]
[" ",31113,"12 a 13 anos",12,13,null,null," =",null,13015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,6,0,0,null," "]
[" ",31113,"13 a 14 anos",13,13,null,null," =",null,13016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,5,0,0,null," "]
[" ",31113,"14 a 15 anos",14,13,null,null," =",null,13017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,5,0,0,null," "]
[" ",31113,"+ de 15 anos",15,13,null,null," =",null,13018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13019,null,{"$f":"SUM(L1300:L1315)","v":1},{"$f":"SUM(M1300:M1315)","v":14},{"$f":"SUM(N1300:N1315)","v":72},{"$f":"SUM(O1300:O1315)","v":1},{"$f":"SUM(L1316:O1316)","v":88},null,{"$f":"SUM(R1301:R1315)","v":0},{"$f":"SUM(S1301:S1315)","v":3},{"$f":"SUM(T1301:T1315)","v":7},{"$f":"SUM(U1301:U1315)","v":1},{"$f":"SUM(V1301:V1315)","v":7},null,{"$f":"SUM(X1300:X1315)","v":381},0,{"$f":"SUM(Z1300:Z1315)","v":72},389,-65,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,13020,null,{"$f":"SUMPRODUCT($D1300:$D1315,L1300:L1315)","v":2},{"$f":"SUMPRODUCT($D1300:$D1315,M1300:M1315)","v":42},{"$f":"SUMPRODUCT($D1300:$D1315,N1300:N1315)","v":323},{"$f":"SUMPRODUCT($D1300:$D1315,O1300:O1315)","v":0},{"$f":"SUM(L1317:O1317)","v":367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,13021,null,{"$f":"+L1317/L1316","v":2},{"$f":"+M1317/M1316","v":3},{"$f":"+N1317/N1316","v":4.4861111111111107},{"$f":"+O1317/O1316","v":0},{"$f":"+P1317/P1316","v":4.1704545454545459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1223","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,13023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1320*100+E1321","v":31213},"0 a 1 ano",0,{"$f":"+E1315","v":13},null,null," =",null,13024,null,{"$f":"+L$16*L1300","v":0},808961.34000000008,2061181.2200000002,347477.79,{"$f":"SUM(L1321:O1321)","v":3217620.3500000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1321","v":31213},"1 a 2 anos",{"$f":"+D1321+1","v":1},{"$f":"+E1321","v":13},null,null," =",null,13025,null,0,808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L1322:O1322)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1322","v":31213},"2 a 3 anos",{"$f":"+D1322+1","v":2},{"$f":"+E1322","v":13},null,null," =",null,13026,null,246606.88,808961.34000000008,2061181.2200000002,0,3116749.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"3 a 4 anos",3,13,null,null," =",null,13027,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"4 a 5 anos",4,13,null,null," =",null,13028,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"5 a 6 anos",5,13,null,null," =",null,13029,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"6 a 7 anos",6,13,null,null," =",null,13030,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"7 a 8 anos",7,13,null,null," =",null,13031,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"8 a 9 anos",8,13,null,null," =",null,13032,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"9 a 10 anos",9,13,null,null," =",null,13033,null,0,0,1177817.8400000001,0,1177817.8400000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"10 a 11 anos",10,13,null,null," =",null,13034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"11 a 12 anos",11,13,null,null," =",null,13035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"12 a 13 anos",12,13,null,null," =",null,13036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"13 a 14 anos",13,13,null,null," =",null,13037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"14 a 15 anos",14,13,null,null," =",null,13038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"+ de 15 anos",15,13,null,null," =",null,13039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13040,null,{"$f":"SUM(L1321:L1336)","v":246606.88},{"$f":"SUM(M1321:M1336)","v":3775152.9200000009},{"$f":"SUM(N1321:N1336)","v":21200721.120000001},{"$f":"SUM(O1321:O1336)","v":347477.79},{"$f":"SUM(P1321:P1336)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1242","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,13042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1339*100+E1340","v":31313},"0 a 1 ano",0,{"$f":"+E1334","v":13},null,null," =",null,13043,null,{"$f":"+L1321*-L$25","v":0},{"$f":"+M1321*-M$25","v":-85952.14237500001},{"$f":"+N1321*-N$25","v":-185506.30980000002},{"$f":"+O1321*-O$25","v":-31273.001099999998},{"$f":"SUM(L1340:O1340)","v":-302731.45327500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1340","v":31313},"1 a 2 anos",{"$f":"+D1340+1","v":1},{"$f":"+E1340","v":13},null,null," =",null,13044,null,{"$f":"+L1322*-L$26","v":0},{"$f":"+M1322*-M$26","v":-85952.14237500001},{"$f":"+N1322*-N$26","v":-212007.21120000005},{"$f":"+O1322*-O$26","v":0},{"$f":"SUM(L1341:O1341)","v":-297959.35357500007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1341","v":31313},"2 a 3 anos",{"$f":"+D1341+1","v":2},{"$f":"+E1341","v":13},null,null," =",null,13045,null,{"$f":"+L1323*-L$27","v":-26201.981000000003},{"$f":"+M1323*-M$27","v":-85952.142375000025},{"$f":"+N1323*-N$27","v":-185506.30980000005},{"$f":"+O1323*-O$27","v":0},-297660.43317500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"3 a 4 anos",3,13,null,null," =",null,13046,null,{"$f":"+L1324*-L$28","v":0},{"$f":"+M1324*-M$28","v":0},{"$f":"+N1324*-N$28","v":0},{"$f":"+O1324*-O$28","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"4 a 5 anos",4,13,null,null," =",null,13047,null,{"$f":"+L1325*-L$29","v":0},{"$f":"+M1325*-M$29","v":0},{"$f":"+N1325*-N$29","v":-318010.81680000015},{"$f":"+O1325*-O$29","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"5 a 6 anos",5,13,null,null," =",null,13048,null,{"$f":"+L1326*-L$30","v":0},{"$f":"+M1326*-M$30","v":0},{"$f":"+N1326*-N$30","v":-291509.91540000006},{"$f":"+O1326*-O$30","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"6 a 7 anos",6,13,null,null," =",null,13049,null,{"$f":"+L1327*-L$31","v":0},{"$f":"+M1327*-M$31","v":-57301.428249999997},{"$f":"+N1327*-N$31","v":-185506.30980000008},{"$f":"+O1327*-O$31","v":0},-242807.73805000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"7 a 8 anos",7,13,null,null," =",null,13050,null,{"$f":"+L1328*-L$32","v":0},{"$f":"+M1328*-M$32","v":-85952.142374999996},{"$f":"+N1328*-N$32","v":-212007.21120000008},{"$f":"+O1328*-O$32","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"8 a 9 anos",8,13,null,null," =",null,13051,null,{"$f":"+L1329*-L$33","v":0},{"$f":"+M1329*-M$33","v":0},{"$f":"+N1329*-N$33","v":-212007.21120000008},{"$f":"+O1329*-O$33","v":0},-212007.21120000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"9 a 10 anos",9,13,null,null," =",null,13052,null,{"$f":"+L1330*-L$34","v":0},{"$f":"+M1330*-M$34","v":0},{"$f":"+N1330*-N$34","v":-106003.60560000004},{"$f":"+O1330*-O$34","v":0},-106003.60560000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"10 a 11 anos",10,13,null,null," =",null,13053,null,{"$f":"+L1331*-L$35","v":0},{"$f":"+M1331*-M$35","v":0},{"$f":"+N1331*-N$35","v":0},{"$f":"+O1331*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"11 a 12 anos",11,13,null,null," =",null,13054,null,{"$f":"+L1332*-L$36","v":0},{"$f":"+M1332*-M$36","v":0},{"$f":"+N1332*-N$36","v":0},{"$f":"+O1332*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"12 a 13 anos",12,13,null,null," =",null,13055,null,{"$f":"+L1333*-L$37","v":0},{"$f":"+M1333*-M$37","v":0},{"$f":"+N1333*-N$37","v":0},{"$f":"+O1333*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"13 a 14 anos",13,13,null,null," =",null,13056,null,{"$f":"+L1334*-L$38","v":0},{"$f":"+M1334*-M$38","v":0},{"$f":"+N1334*-N$38","v":0},{"$f":"+O1334*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"14 a 15 anos",14,13,null,null," =",null,13057,null,{"$f":"+L1335*-L$39","v":0},{"$f":"+M1335*-M$39","v":0},{"$f":"+N1335*-N$39","v":0},{"$f":"+O1335*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"+ de 15 anos",15,13,null,null," =",null,13058,null,{"$f":"+L1336*-L$40","v":0},{"$f":"+M1336*-M$40","v":0},{"$f":"+N1336*-N$40","v":0},{"$f":"+O1336*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13059,null,{"$f":"SUM(L1340:L1355)","v":-26201.981000000003},{"$f":"SUM(M1340:M1355)","v":-401109.99775000004},{"$f":"SUM(N1340:N1355)","v":-1908064.9008000006},{"$f":"SUM(O1340:O1355)","v":-31273.001099999998},{"$f":"SUM(P1340:P1355)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1261","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,13061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1358*100+E1359","v":31413},"0 a 1 ano",0,{"$f":"+E1336","v":13},null,null," =",null,13062,null,{"$f":"+L1321*-L$62","v":0},{"$f":"+M1321*-M$62","v":-85952.14237500001},{"$f":"+N1321*-N$62","v":-185506.30980000002},{"$f":"+O1321*-O$62","v":-31273.001099999998},{"$f":"SUM(L1359:O1359)","v":-302731.45327500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1359","v":31413},"1 a 2 anos",{"$f":"+D1359+1","v":1},{"$f":"+E1359","v":13},null,null," =",null,13063,null,{"$f":"+L1322*-L$63","v":0},{"$f":"+M1322*-M$63","v":-171904.28475000002},{"$f":"+N1322*-N$63","v":-424014.42240000004},{"$f":"+O1322*-O$63","v":0},{"$f":"SUM(L1360:O1360)","v":-595918.70715000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1360","v":31413},"2 a 3 anos",{"$f":"+D1360+1","v":2},{"$f":"+E1360","v":13},null,null," =",null,13064,null,{"$f":"+L1323*-L$64","v":-78605.942999999999},{"$f":"+M1323*-M$64","v":-257856.42712500002},{"$f":"+N1323*-N$64","v":-556518.92940000014},{"$f":"+O1323*-O$64","v":0},-892981.29952500015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"3 a 4 anos",3,13,null,null," =",null,{"$f":"+J1361+1","v":13065},null,{"$f":"+L1324*-L$65","v":0},{"$f":"+M1324*-M$65","v":0},{"$f":"+N1324*-N$65","v":0},{"$f":"+O1324*-O$65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"4 a 5 anos",4,13,null,null," =",null,13066,null,{"$f":"+L1325*-L$66","v":0},{"$f":"+M1325*-M$66","v":0},{"$f":"+N1325*-N$66","v":-1590054.0840000005},{"$f":"+O1325*-O$66","v":0},-1590054.0840000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"5 a 6 anos",5,13,null,null," =",null,13067,null,{"$f":"+L1326*-L$67","v":0},{"$f":"+M1326*-M$67","v":0},{"$f":"+N1326*-N$67","v":-1749059.4924000001},{"$f":"+O1326*-O$67","v":0},-1749059.4924000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"6 a 7 anos",6,13,null,null," =",null,13068,null,{"$f":"+L1327*-L$68","v":0},{"$f":"+M1327*-M$68","v":-401109.99774999998},{"$f":"+N1327*-N$68","v":-1298544.1686000004},{"$f":"+O1327*-O$68","v":0},-1699654.1663500005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"7 a 8 anos",7,13,null,null," =",null,13069,null,{"$f":"+L1328*-L$69","v":0},{"$f":"+M1328*-M$69","v":-687617.13899999997},{"$f":"+N1328*-N$69","v":-1696057.6896000006},{"$f":"+O1328*-O$69","v":0},-2383674.8286000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"8 a 9 anos",8,13,null,null," =",null,13070,null,{"$f":"+L1329*-L$70","v":0},{"$f":"+M1329*-M$70","v":0},{"$f":"+N1329*-N$70","v":-1908064.9008000009},{"$f":"+O1329*-O$70","v":0},-1908064.9008000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"9 a 10 anos",9,13,null,null," =",null,13071,null,{"$f":"+L1330*-L$71","v":0},{"$f":"+M1330*-M$71","v":0},{"$f":"+N1330*-N$71","v":-1060036.0560000006},{"$f":"+O1330*-O$71","v":0},-1060036.0560000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"10 a 11 anos",10,13,null,null," =",null,13072,null,{"$f":"+L1331*-L$72","v":0},{"$f":"+M1331*-M$72","v":0},{"$f":"+N1331*-N$72","v":0},{"$f":"+O1331*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"11 a 12 anos",11,13,null,null," =",null,13073,null,{"$f":"+L1332*-L$73","v":0},{"$f":"+M1332*-M$73","v":0},{"$f":"+N1332*-N$73","v":0},{"$f":"+O1332*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"12 a 13 anos",12,13,null,null," =",null,13074,null,{"$f":"+L1333*-L$74","v":0},{"$f":"+M1333*-M$74","v":0},{"$f":"+N1333*-N$74","v":0},{"$f":"+O1333*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"13 a 14 anos",13,13,null,null," =",null,13075,null,{"$f":"+L1334*-L$75","v":0},{"$f":"+M1334*-M$75","v":0},{"$f":"+N1334*-N$75","v":0},{"$f":"+O1334*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"14 a 15 anos",14,13,null,null," =",null,13076,null,{"$f":"+L1335*-L$76","v":0},{"$f":"+M1335*-M$76","v":0},{"$f":"+N1335*-N$76","v":0},{"$f":"+O1335*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"+ de 15 anos",15,13,null,null," =",null,13077,null,{"$f":"+L1336*-L$77","v":0},{"$f":"+M1336*-M$77","v":0},{"$f":"+N1336*-N$77","v":0},{"$f":"+O1336*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13078,null,{"$f":"SUM(L1359:L1374)","v":-78605.942999999999},{"$f":"SUM(M1359:M1374)","v":-1604439.9909999999},{"$f":"SUM(N1359:N1374)","v":-10467856.053000003},{"$f":"SUM(O1359:O1374)","v":-31273.001099999998},{"$f":"SUM(P1359:P1374)","v":-12182174.988100002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1280","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,13080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1377*100+E1378","v":31513},"Saldo inicial",null,{"$f":"+E1374","v":13},null,null," =",null,13081,null,{"$f":"+L1284","v":246606.88},{"$f":"+M1284","v":3775152.92},{"$f":"+N1284","v":21200721.120000001},{"$f":"+O1284","v":347477.79},{"$f":"SUM(L1378:O1378)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1378","v":31513},"Aquisições",null,{"$f":"+E1378","v":13},null,null," =",null,13082,null,{"$f":"+L1321","v":0},{"$f":"+M1321","v":808961.34000000008},{"$f":"+N1321","v":2061181.2200000002},{"$f":"+O1321","v":347477.79},{"$f":"SUM(L1379:O1379)","v":3217620.3500000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1379","v":31513},"Baixa",null,{"$f":"+E1379","v":13},null,null," =",null,13083,null,{"$f":"-L1378-L1379+L1381","v":0},{"$f":"-M1378-M1379+M1381","v":-808961.33999999892},{"$f":"-N1378-N1379+N1381","v":-2061181.2199999988},{"$f":"-O1378-O1379+O1381","v":-347477.79},{"$f":"SUM(L1380:O1380)","v":-3217620.3499999978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1380","v":31513},"Saldo final",null,13,null,null," =",null,13084,null,{"$f":"+L1337","v":246606.88},{"$f":"+M1337","v":3775152.9200000009},{"$f":"+N1337","v":21200721.120000001},{"$f":"+O1337","v":347477.79},{"$f":"SUM(L1381:O1381)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,13,null,null,null,null,13085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1286","v":316},"DEPRECIAÇÃO ACUMULADA",null,13,null,null,null,null,13086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1383*100+E1384","v":31613},"Saldo inicial",null,13,null,null," =",null,13087,null,{"$f":"+L1290","v":-52403.962},{"$f":"+M1290","v":-1890947.13225},{"$f":"+N1290","v":-10308850.644600004},{"$f":"+O1290","v":-250184.00880000004},{"$f":"SUM(L1384:O1384)","v":-12502385.747650005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1384","v":31613},"Depreciação do Ano",null,13,null,null," =",null,13088,null,{"$f":"+L1356","v":-26201.981000000003},{"$f":"+M1356","v":-401109.99775000004},{"$f":"+N1356","v":-1908064.9008000006},{"$f":"+O1356","v":-31273.001099999998},{"$f":"SUM(L1385:O1385)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1385","v":31613},"Baixa Depreciação",null,13,null,null," =",null,13089,null,{"$f":"+L1387-L1384-L1385","v":0},{"$f":"+M1387-M1384-M1385","v":687617.1390000002},{"$f":"+N1387-N1384-N1385","v":1749059.4924000015},{"$f":"+O1387-O1384-O1385","v":250184.00880000004},{"$f":"SUM(L1386:O1386)","v":2686860.6402000017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1386","v":31613},"Saldo final da Depreciação",null,13,null,null,null,null,13090,null,{"$f":"+L1375","v":-78605.942999999999},{"$f":"+M1375","v":-1604439.9909999999},{"$f":"+N1375","v":-10467856.053000003},{"$f":"+O1375","v":-31273.001099999998},{"$f":"SUM(L1387:O1387)","v":-12182174.988100003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,13,null,null,null,null,13091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,13,null,null," =",null,13092,null,{"$f":"+L1381+L1387","v":168000.93700000001},{"$f":"+M1381+M1387","v":2170712.9290000009},{"$f":"+N1381+N1387","v":10732865.066999998},{"$f":"+O1381+O1387","v":316204.78889999999},{"$f":"SUM(L1389:O1389)","v":13387783.721899997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,13,null,null,null,null,13093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,13,null,null,null,null,13094,null,{"$f":"-L1380-L1386","v":0},{"$f":"-M1380-M1386","v":121344.20099999872},{"$f":"-N1380-N1386","v":312121.72759999731},{"$f":"-O1380-O1386","v":97293.781199999939},{"$f":"SUM(L1391:O1391)","v":530759.709799996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,13,null,null,null,null,13095,null,{"$f":"+L1380+L1386","v":0},{"$f":"+M1380+M1386","v":-121344.20099999872},{"$f":"+N1380+N1386","v":-312121.72759999731},{"$f":"+O1380+O1386","v":-97293.781199999939},{"$f":"SUM(L1392:O1392)","v":-530759.709799996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1389+1","v":14},null,null,null,null,{"$f":"+E1394*1000","v":14000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1394+1","v":14001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1299","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1394","v":14},null,null,null,null,14002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1396*100+E1397","v":31114},"0 a 1 ano",0,{"$f":"+E1396","v":14},null,null," =",null,14003,null,{"$f":"+R1397","v":0},{"$f":"+S1397","v":3},{"$f":"+T1397","v":8},{"$f":"+U1397","v":0},{"$f":"SUM(L1397:O1397)","v":11},null,{"$f":"+R1413","v":0},{"$f":"+S1413","v":3},{"$f":"+T1413","v":8},{"$f":"+U1413","v":0},{"$f":"SUM(R1397:U1397)","v":11},null,0,{"$f":"+Y1396-X1397+(T1397*D1397)","v":324},0,0,{"$f":"+Y$232-AA1397","v":324},0,{"$f":"IF(AB1397+1>0,0,IF(Z1397<AC1397,Z1397,AC1397)-AE1398)","v":0},0,null," "]
[" ",{"$f":"+B1397","v":31114},"1 a 2 anos",{"$f":"+D1397+1","v":1},{"$f":"+E1397","v":14},null,null," =",null,14004,null,{"$f":"+L1300-R1398","v":0},{"$f":"+M1300-S1398","v":3},{"$f":"+N1300-T1398","v":7},{"$f":"+O1300-U1398","v":1},{"$f":"SUM(L1398:O1398)","v":11},null,{"$f":"IF($D1398>R$18-1,L1300,0)","v":0},{"$f":"IF($D1398>S$18-1,M1300,0)","v":0},{"$f":"+AD1398","v":0},{"$f":"IF($D1398>U$18-1,O1300,0)","v":0},{"$f":"+AD1398","v":0},null,{"$f":"+N1301*($D1398+1)","v":16},308,{"$f":"+N1300","v":7},{"$f":"+Z1398*D1398+AA1397","v":7},317,{"$f":"ROUNDUP(-AB1398/D1398,0)+AE1399","v":-309},0,{"$f":"+T1398+AE1399","v":8},null," "]
[" ",{"$f":"+B1398","v":31114},"2 a 3 anos",{"$f":"+D1398+1","v":2},{"$f":"+E1398","v":14},null,null," =",null,14005,null,{"$f":"+L1301-R1399","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N1302*($D1399+1)","v":21},287,{"$f":"+N1301","v":8},23,301,-143,0,8,null," "]
[" ",31114,"3 a 4 anos",3,14,null,null," =",null,14006,null,1,3,7,0,11,null,0,0,0,0,0,null,0,287,7,44,280,-86,0,8,null," "]
[" ",31114,"4 a 5 anos",4,14,null,null," =",null,14007,null,0,0,0,0,0,null,0,0,0,0,0,null,60,227,0,44,280,-62,0,8,null," "]
[" ",31114,"5 a 6 anos",5,14,null,null," =",null,14008,null,0,0,12,0,12,null,0,0,0,0,0,null,66,161,12,104,220,-36,0,8,null," "]
[" ",31114,"6 a 7 anos",6,14,null,null," =",null,14009,null,0,0,11,0,11,null,0,0,0,0,0,null,49,112,11,170,154,-18,0,8,null," "]
[" ",31114,"7 a 8 anos",7,14,null,null," =",null,14010,null,0,2,7,0,9,null,0,0,0,0,0,null,64,48,7,219,105,-7,0,8,null," "]
[" ",31114,"8 a 9 anos",8,14,null,null," =",null,14011,null,0,0,8,0,8,null,0,3,0,0,0,null,72,-24,8,283,41,2,0,8,null," "]
[" ",31114,"9 a 10 anos",9,14,null,null," =",null,14012,null,0,0,4,0,4,null,0,0,{"$f":"+AD1406","v":4},0,{"$f":"+AD1406","v":4},null,40,{"$f":"+Y1405-X1406+(T1406*D1406)","v":-28},8,355,-31,8,4,8,null," "]
[" ",31114,"10 a 11 anos",10,14,null,null," =",null,14013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1407","v":4},0,{"$f":"SUM(R1407:U1407)","v":4},null,0,12,4,395,-71,8,{"$f":"IF(AB1407+1>0,0,IF(Z1407-AC1407,Z1407,AC1407)-AE1408)","v":4},4,null," "]
[" ",31114,"11 a 12 anos",11,14,null,null," =",null,14014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,7,0,0,null," "]
[" ",31114,"12 a 13 anos",12,14,null,null," =",null,14015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,6,0,0,null," "]
[" ",31114,"13 a 14 anos",13,14,null,null," =",null,14016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,6,0,0,null," "]
[" ",31114,"14 a 15 anos",14,14,null,null," =",null,14017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,6,0,0,null," "]
[" ",31114,"+ de 15 anos",15,14,null,null," =",null,14018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14019,null,{"$f":"SUM(L1397:L1412)","v":1},{"$f":"SUM(M1397:M1412)","v":14},{"$f":"SUM(N1397:N1412)","v":72},{"$f":"SUM(O1397:O1412)","v":1},{"$f":"SUM(L1413:O1413)","v":88},null,{"$f":"SUM(R1398:R1412)","v":0},{"$f":"SUM(S1398:S1412)","v":3},{"$f":"SUM(T1398:T1412)","v":8},{"$f":"SUM(U1398:U1412)","v":0},{"$f":"SUM(V1398:V1412)","v":8},null,{"$f":"SUM(X1397:X1412)","v":388},0,{"$f":"SUM(Z1397:Z1412)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,14020,null,{"$f":"SUMPRODUCT($D1397:$D1412,L1397:L1412)","v":3},{"$f":"SUMPRODUCT($D1397:$D1412,M1397:M1412)","v":32},{"$f":"SUMPRODUCT($D1397:$D1412,N1397:N1412)","v":319},{"$f":"SUMPRODUCT($D1397:$D1412,O1397:O1412)","v":1},{"$f":"SUM(L1414:O1414)","v":355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,14021,null,{"$f":"+L1414/L1413","v":3},{"$f":"+M1414/M1413","v":2.2857142857142856},{"$f":"+N1414/N1413","v":4.4305555555555554},{"$f":"+O1414/O1413","v":1},{"$f":"+P1414/P1413","v":4.0340909090909092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1320","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,14023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1417*100+E1418","v":31214},"0 a 1 ano",0,{"$f":"+E1412","v":14},null,null," =",null,14024,null,{"$f":"+L$16*L1397","v":0},808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L1418:O1418)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1418","v":31214},"1 a 2 anos",{"$f":"+D1418+1","v":1},{"$f":"+E1418","v":14},null,null," =",null,14025,null,0,808961.34000000008,2061181.2200000002,347477.79,{"$f":"SUM(L1419:O1419)","v":3217620.3500000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1419","v":31214},"2 a 3 anos",{"$f":"+D1419+1","v":2},{"$f":"+E1419","v":14},null,null," =",null,14026,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"3 a 4 anos",3,14,null,null," =",null,14027,null,246606.88,808961.34000000008,2061181.2200000002,0,3116749.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"4 a 5 anos",4,14,null,null," =",null,14028,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"5 a 6 anos",5,14,null,null," =",null,14029,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"6 a 7 anos",6,14,null,null," =",null,14030,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"7 a 8 anos",7,14,null,null," =",null,14031,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"8 a 9 anos",8,14,null,null," =",null,14032,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"9 a 10 anos",9,14,null,null," =",null,14033,null,0,0,1177817.8400000001,0,1177817.8400000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"10 a 11 anos",10,14,null,null," =",null,14034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"11 a 12 anos",11,14,null,null," =",null,14035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"12 a 13 anos",12,14,null,null," =",null,14036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"13 a 14 anos",13,14,null,null," =",null,14037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"14 a 15 anos",14,14,null,null," =",null,14038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"+ de 15 anos",15,14,null,null," =",null,14039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14040,null,{"$f":"SUM(L1418:L1433)","v":246606.88},{"$f":"SUM(M1418:M1433)","v":3775152.9200000004},{"$f":"SUM(N1418:N1433)","v":21200721.120000001},{"$f":"SUM(O1418:O1433)","v":347477.79},{"$f":"SUM(P1418:P1433)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1339","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,14042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1436*100+E1437","v":31314},"0 a 1 ano",0,{"$f":"+E1431","v":14},null,null," =",null,14043,null,{"$f":"+L1418*-L$25","v":0},{"$f":"+M1418*-M$25","v":-85952.14237500001},{"$f":"+N1418*-N$25","v":-212007.21120000002},{"$f":"+O1418*-O$25","v":0},{"$f":"SUM(L1437:O1437)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1437","v":31314},"1 a 2 anos",{"$f":"+D1437+1","v":1},{"$f":"+E1437","v":14},null,null," =",null,14044,null,{"$f":"+L1419*-L$26","v":0},{"$f":"+M1419*-M$26","v":-85952.14237500001},{"$f":"+N1419*-N$26","v":-185506.30980000005},{"$f":"+O1419*-O$26","v":-31273.001100000001},{"$f":"SUM(L1438:O1438)","v":-302731.45327500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1438","v":31314},"2 a 3 anos",{"$f":"+D1438+1","v":2},{"$f":"+E1438","v":14},null,null," =",null,14045,null,{"$f":"+L1420*-L$27","v":0},{"$f":"+M1420*-M$27","v":-85952.142375000025},{"$f":"+N1420*-N$27","v":-212007.21120000005},{"$f":"+O1420*-O$27","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"3 a 4 anos",3,14,null,null," =",null,14046,null,{"$f":"+L1421*-L$28","v":-26201.981},{"$f":"+M1421*-M$28","v":-85952.14237500001},{"$f":"+N1421*-N$28","v":-185506.30980000005},{"$f":"+O1421*-O$28","v":0},-297660.43317500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"4 a 5 anos",4,14,null,null," =",null,14047,null,{"$f":"+L1422*-L$29","v":0},{"$f":"+M1422*-M$29","v":0},{"$f":"+N1422*-N$29","v":0},{"$f":"+O1422*-O$29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"5 a 6 anos",5,14,null,null," =",null,14048,null,{"$f":"+L1423*-L$30","v":0},{"$f":"+M1423*-M$30","v":0},{"$f":"+N1423*-N$30","v":-318010.81680000015},{"$f":"+O1423*-O$30","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"6 a 7 anos",6,14,null,null," =",null,14049,null,{"$f":"+L1424*-L$31","v":0},{"$f":"+M1424*-M$31","v":0},{"$f":"+N1424*-N$31","v":-291509.91540000006},{"$f":"+O1424*-O$31","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"7 a 8 anos",7,14,null,null," =",null,14050,null,{"$f":"+L1425*-L$32","v":0},{"$f":"+M1425*-M$32","v":-57301.428249999997},{"$f":"+N1425*-N$32","v":-185506.30980000008},{"$f":"+O1425*-O$32","v":0},-242807.73805000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"8 a 9 anos",8,14,null,null," =",null,14051,null,{"$f":"+L1426*-L$33","v":0},{"$f":"+M1426*-M$33","v":0},{"$f":"+N1426*-N$33","v":-212007.21120000008},{"$f":"+O1426*-O$33","v":0},-212007.21120000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"9 a 10 anos",9,14,null,null," =",null,14052,null,{"$f":"+L1427*-L$34","v":0},{"$f":"+M1427*-M$34","v":0},{"$f":"+N1427*-N$34","v":-106003.60560000004},{"$f":"+O1427*-O$34","v":0},-106003.60560000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"10 a 11 anos",10,14,null,null," =",null,14053,null,{"$f":"+L1428*-L$35","v":0},{"$f":"+M1428*-M$35","v":0},{"$f":"+N1428*-N$35","v":0},{"$f":"+O1428*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"11 a 12 anos",11,14,null,null," =",null,14054,null,{"$f":"+L1429*-L$36","v":0},{"$f":"+M1429*-M$36","v":0},{"$f":"+N1429*-N$36","v":0},{"$f":"+O1429*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"12 a 13 anos",12,14,null,null," =",null,14055,null,{"$f":"+L1430*-L$37","v":0},{"$f":"+M1430*-M$37","v":0},{"$f":"+N1430*-N$37","v":0},{"$f":"+O1430*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"13 a 14 anos",13,14,null,null," =",null,14056,null,{"$f":"+L1431*-L$38","v":0},{"$f":"+M1431*-M$38","v":0},{"$f":"+N1431*-N$38","v":0},{"$f":"+O1431*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"14 a 15 anos",14,14,null,null," =",null,14057,null,{"$f":"+L1432*-L$39","v":0},{"$f":"+M1432*-M$39","v":0},{"$f":"+N1432*-N$39","v":0},{"$f":"+O1432*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"+ de 15 anos",15,14,null,null," =",null,14058,null,{"$f":"+L1433*-L$40","v":0},{"$f":"+M1433*-M$40","v":0},{"$f":"+N1433*-N$40","v":0},{"$f":"+O1433*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14059,null,{"$f":"SUM(L1437:L1452)","v":-26201.981},{"$f":"SUM(M1437:M1452)","v":-401109.99775000004},{"$f":"SUM(N1437:N1452)","v":-1908064.9008000006},{"$f":"SUM(O1437:O1452)","v":-31273.001100000001},{"$f":"SUM(P1437:P1452)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1358","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,14061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1455*100+E1456","v":31414},"0 a 1 ano",0,{"$f":"+E1433","v":14},null,null," =",null,14062,null,{"$f":"+L1418*-L$62","v":0},{"$f":"+M1418*-M$62","v":-85952.14237500001},{"$f":"+N1418*-N$62","v":-212007.21120000002},{"$f":"+O1418*-O$62","v":0},{"$f":"SUM(L1456:O1456)","v":-297959.35357500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1456","v":31414},"1 a 2 anos",{"$f":"+D1456+1","v":1},{"$f":"+E1456","v":14},null,null," =",null,14063,null,{"$f":"+L1419*-L$63","v":0},{"$f":"+M1419*-M$63","v":-171904.28475000002},{"$f":"+N1419*-N$63","v":-371012.61960000003},{"$f":"+O1419*-O$63","v":-62546.002199999995},{"$f":"SUM(L1457:O1457)","v":-605462.90655000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1457","v":31414},"2 a 3 anos",{"$f":"+D1457+1","v":2},{"$f":"+E1457","v":14},null,null," =",null,14064,null,{"$f":"+L1420*-L$64","v":0},{"$f":"+M1420*-M$64","v":-257856.42712500002},{"$f":"+N1420*-N$64","v":-636021.63360000006},{"$f":"+O1420*-O$64","v":0},-893878.0607250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"3 a 4 anos",3,14,null,null," =",null,{"$f":"+J1458+1","v":14065},null,{"$f":"+L1421*-L$65","v":-104807.924},{"$f":"+M1421*-M$65","v":-343808.56950000004},{"$f":"+N1421*-N$65","v":-742025.23920000019},{"$f":"+O1421*-O$65","v":0},-1190641.7327000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"4 a 5 anos",4,14,null,null," =",null,14066,null,{"$f":"+L1422*-L$66","v":0},{"$f":"+M1422*-M$66","v":0},{"$f":"+N1422*-N$66","v":0},{"$f":"+O1422*-O$66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"5 a 6 anos",5,14,null,null," =",null,14067,null,{"$f":"+L1423*-L$67","v":0},{"$f":"+M1423*-M$67","v":0},{"$f":"+N1423*-N$67","v":-1908064.9008000004},{"$f":"+O1423*-O$67","v":0},-1908064.9008000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"6 a 7 anos",6,14,null,null," =",null,14068,null,{"$f":"+L1424*-L$68","v":0},{"$f":"+M1424*-M$68","v":0},{"$f":"+N1424*-N$68","v":-2040569.4078000004},{"$f":"+O1424*-O$68","v":0},-2040569.4078000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"7 a 8 anos",7,14,null,null," =",null,14069,null,{"$f":"+L1425*-L$69","v":0},{"$f":"+M1425*-M$69","v":-458411.42599999998},{"$f":"+N1425*-N$69","v":-1484050.4784000006},{"$f":"+O1425*-O$69","v":0},-1942461.9044000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"8 a 9 anos",8,14,null,null," =",null,14070,null,{"$f":"+L1426*-L$70","v":0},{"$f":"+M1426*-M$70","v":0},{"$f":"+N1426*-N$70","v":-1908064.9008000009},{"$f":"+O1426*-O$70","v":0},-1908064.9008000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"9 a 10 anos",9,14,null,null," =",null,14071,null,{"$f":"+L1427*-L$71","v":0},{"$f":"+M1427*-M$71","v":0},{"$f":"+N1427*-N$71","v":-1060036.0560000006},{"$f":"+O1427*-O$71","v":0},-1060036.0560000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"10 a 11 anos",10,14,null,null," =",null,14072,null,{"$f":"+L1428*-L$72","v":0},{"$f":"+M1428*-M$72","v":0},{"$f":"+N1428*-N$72","v":0},{"$f":"+O1428*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"11 a 12 anos",11,14,null,null," =",null,14073,null,{"$f":"+L1429*-L$73","v":0},{"$f":"+M1429*-M$73","v":0},{"$f":"+N1429*-N$73","v":0},{"$f":"+O1429*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"12 a 13 anos",12,14,null,null," =",null,14074,null,{"$f":"+L1430*-L$74","v":0},{"$f":"+M1430*-M$74","v":0},{"$f":"+N1430*-N$74","v":0},{"$f":"+O1430*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"13 a 14 anos",13,14,null,null," =",null,14075,null,{"$f":"+L1431*-L$75","v":0},{"$f":"+M1431*-M$75","v":0},{"$f":"+N1431*-N$75","v":0},{"$f":"+O1431*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"14 a 15 anos",14,14,null,null," =",null,14076,null,{"$f":"+L1432*-L$76","v":0},{"$f":"+M1432*-M$76","v":0},{"$f":"+N1432*-N$76","v":0},{"$f":"+O1432*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"+ de 15 anos",15,14,null,null," =",null,14077,null,{"$f":"+L1433*-L$77","v":0},{"$f":"+M1433*-M$77","v":0},{"$f":"+N1433*-N$77","v":0},{"$f":"+O1433*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14078,null,{"$f":"SUM(L1456:L1471)","v":-104807.924},{"$f":"SUM(M1456:M1471)","v":-1317932.8497500001},{"$f":"SUM(N1456:N1471)","v":-10361852.447400002},{"$f":"SUM(O1456:O1471)","v":-62546.002199999995},{"$f":"SUM(P1456:P1471)","v":-11847139.223350001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1377","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,14080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1474*100+E1475","v":31514},"Saldo inicial",null,{"$f":"+E1471","v":14},null,null," =",null,14081,null,{"$f":"+L1381","v":246606.88},{"$f":"+M1381","v":3775152.9200000009},{"$f":"+N1381","v":21200721.120000001},{"$f":"+O1381","v":347477.79},{"$f":"SUM(L1475:O1475)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1475","v":31514},"Aquisições",null,{"$f":"+E1475","v":14},null,null," =",null,14082,null,{"$f":"+L1418","v":0},{"$f":"+M1418","v":808961.34000000008},{"$f":"+N1418","v":2355635.6800000002},{"$f":"+O1418","v":0},{"$f":"SUM(L1476:O1476)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1476","v":31514},"Baixa",null,{"$f":"+E1476","v":14},null,null," =",null,14083,null,{"$f":"-L1475-L1476+L1478","v":0},{"$f":"-M1475-M1476+M1478","v":-808961.34000000032},{"$f":"-N1475-N1476+N1478","v":-2355635.6799999997},{"$f":"-O1475-O1476+O1478","v":0},{"$f":"SUM(L1477:O1477)","v":-3164597.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1477","v":31514},"Saldo final",null,14,null,null," =",null,14084,null,{"$f":"+L1434","v":246606.88},{"$f":"+M1434","v":3775152.9200000004},{"$f":"+N1434","v":21200721.120000001},{"$f":"+O1434","v":347477.79},{"$f":"SUM(L1478:O1478)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,14,null,null,null,null,14085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1383","v":316},"DEPRECIAÇÃO ACUMULADA",null,14,null,null,null,null,14086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1480*100+E1481","v":31614},"Saldo inicial",null,14,null,null," =",null,14087,null,{"$f":"+L1387","v":-78605.942999999999},{"$f":"+M1387","v":-1604439.9909999999},{"$f":"+N1387","v":-10467856.053000003},{"$f":"+O1387","v":-31273.001099999998},{"$f":"SUM(L1481:O1481)","v":-12182174.988100003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1481","v":31614},"Depreciação do Ano",null,14,null,null," =",null,14088,null,{"$f":"+L1453","v":-26201.981},{"$f":"+M1453","v":-401109.99775000004},{"$f":"+N1453","v":-1908064.9008000006},{"$f":"+O1453","v":-31273.001100000001},{"$f":"SUM(L1482:O1482)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1482","v":31614},"Baixa Depreciação",null,14,null,null," =",null,14089,null,{"$f":"+L1484-L1481-L1482","v":0},{"$f":"+M1484-M1481-M1482","v":687617.13899999997},{"$f":"+N1484-N1481-N1482","v":2014068.5064000019},{"$f":"+O1484-O1481-O1482","v":0},{"$f":"SUM(L1483:O1483)","v":2701685.6454000017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1483","v":31614},"Saldo final da Depreciação",null,14,null,null,null,null,14090,null,{"$f":"+L1472","v":-104807.924},{"$f":"+M1472","v":-1317932.8497500001},{"$f":"+N1472","v":-10361852.447400002},{"$f":"+O1472","v":-62546.002199999995},{"$f":"SUM(L1484:O1484)","v":-11847139.223350001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,14,null,null,null,null,14091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,14,null,null," =",null,14092,null,{"$f":"+L1478+L1484","v":141798.95600000001},{"$f":"+M1478+M1484","v":2457220.0702500003},{"$f":"+N1478+N1484","v":10838868.672599999},{"$f":"+O1478+O1484","v":284931.78779999999},{"$f":"SUM(L1486:O1486)","v":13722819.486649998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,14,null,null,null,null,14093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,14,null,null,null,null,14094,null,{"$f":"-L1477-L1483","v":0},{"$f":"-M1477-M1483","v":121344.20100000035},{"$f":"-N1477-N1483","v":341567.17359999777},{"$f":"-O1477-O1483","v":0},{"$f":"SUM(L1488:O1488)","v":462911.37459999812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,14,null,null,null,null,14095,null,{"$f":"+L1477+L1483","v":0},{"$f":"+M1477+M1483","v":-121344.20100000035},{"$f":"+N1477+N1483","v":-341567.17359999777},{"$f":"+O1477+O1483","v":0},{"$f":"SUM(L1489:O1489)","v":-462911.37459999812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1486+1","v":15},null,null,null,null,{"$f":"+E1491*1000","v":15000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1491+1","v":15001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1396","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1491","v":15},null,null,null,null,15002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1493*100+E1494","v":31115},"0 a 1 ano",0,{"$f":"+E1493","v":15},null,null," =",null,15003,null,{"$f":"+R1494","v":0},{"$f":"+S1494","v":2},{"$f":"+T1494","v":7},{"$f":"+U1494","v":0},{"$f":"SUM(L1494:O1494)","v":9},null,{"$f":"+R1510","v":0},{"$f":"+S1510","v":2},{"$f":"+T1510","v":7},{"$f":"+U1510","v":0},{"$f":"SUM(R1494:U1494)","v":9},null,0,{"$f":"+Y1493-X1494+(T1494*D1494)","v":324},0,0,{"$f":"+Y$232-AA1494","v":324},0,{"$f":"IF(AB1494+1>0,0,IF(Z1494<AC1494,Z1494,AC1494)-AE1495)","v":0},0,null," "]
[" ",{"$f":"+B1494","v":31115},"1 a 2 anos",{"$f":"+D1494+1","v":1},{"$f":"+E1494","v":15},null,null," =",null,15004,null,{"$f":"+L1397-R1495","v":0},{"$f":"+M1397-S1495","v":3},{"$f":"+N1397-T1495","v":8},{"$f":"+O1397-U1495","v":0},{"$f":"SUM(L1495:O1495)","v":11},null,{"$f":"IF($D1495>R$18-1,L1397,0)","v":0},{"$f":"IF($D1495>S$18-1,M1397,0)","v":0},{"$f":"+AD1495","v":0},{"$f":"IF($D1495>U$18-1,O1397,0)","v":0},{"$f":"+AD1495","v":0},null,{"$f":"+N1398*($D1495+1)","v":14},310,{"$f":"+N1397","v":8},{"$f":"+Z1495*D1495+AA1494","v":8},316,{"$f":"ROUNDUP(-AB1495/D1495,0)+AE1496","v":-309},0,{"$f":"+T1495+AE1496","v":7},null," "]
[" ",{"$f":"+B1495","v":31115},"2 a 3 anos",{"$f":"+D1495+1","v":2},{"$f":"+E1495","v":15},null,null," =",null,15005,null,{"$f":"+L1398-R1496","v":0},3,7,1,11,null,0,0,0,0,0,null,{"$f":"+N1399*($D1496+1)","v":24},286,{"$f":"+N1398","v":7},22,302,-144,0,7,null," "]
[" ",31115,"3 a 4 anos",3,15,null,null," =",null,15006,null,0,3,8,0,11,null,0,0,0,0,0,null,28,258,8,46,278,-86,0,7,null," "]
[" ",31115,"4 a 5 anos",4,15,null,null," =",null,15007,null,1,3,7,0,11,null,0,0,0,0,0,null,0,258,7,74,250,-56,0,7,null," "]
[" ",31115,"5 a 6 anos",5,15,null,null," =",null,15008,null,0,0,0,0,0,null,0,0,0,0,0,null,72,186,0,74,250,-43,0,7,null," "]
[" ",31115,"6 a 7 anos",6,15,null,null," =",null,15009,null,0,0,12,0,12,null,0,0,0,0,0,null,77,109,12,146,178,-23,0,7,null," "]
[" ",31115,"7 a 8 anos",7,15,null,null," =",null,15010,null,0,0,11,0,11,null,0,0,0,0,0,null,56,53,11,223,101,-8,0,7,null," "]
[" ",31115,"8 a 9 anos",8,15,null,null," =",null,15011,null,0,0,7,0,7,null,0,2,0,0,0,null,72,-19,7,279,45,1,0,7,null," "]
[" ",31115,"9 a 10 anos",9,15,null,null," =",null,15012,null,0,0,5,0,5,null,0,0,{"$f":"+AD1503","v":3},0,{"$f":"+AD1503","v":3},null,40,{"$f":"+Y1502-X1503+(T1503*D1503)","v":-32},8,351,-27,7,3,7,null," "]
[" ",31115,"10 a 11 anos",10,15,null,null," =",null,15013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1504","v":4},0,{"$f":"SUM(R1504:U1504)","v":4},null,0,8,4,391,-67,7,{"$f":"IF(AB1504+1>0,0,IF(Z1504-AC1504,Z1504,AC1504)-AE1505)","v":4},4,null," "]
[" ",31115,"11 a 12 anos",11,15,null,null," =",null,15014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,7,0,0,null," "]
[" ",31115,"12 a 13 anos",12,15,null,null," =",null,15015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,6,0,0,null," "]
[" ",31115,"13 a 14 anos",13,15,null,null," =",null,15016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,6,0,0,null," "]
[" ",31115,"14 a 15 anos",14,15,null,null," =",null,15017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,5,0,0,null," "]
[" ",31115,"+ de 15 anos",15,15,null,null," =",null,15018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15019,null,{"$f":"SUM(L1494:L1509)","v":1},{"$f":"SUM(M1494:M1509)","v":14},{"$f":"SUM(N1494:N1509)","v":72},{"$f":"SUM(O1494:O1509)","v":1},{"$f":"SUM(L1510:O1510)","v":88},null,{"$f":"SUM(R1495:R1509)","v":0},{"$f":"SUM(S1495:S1509)","v":2},{"$f":"SUM(T1495:T1509)","v":7},{"$f":"SUM(U1495:U1509)","v":0},{"$f":"SUM(V1495:V1509)","v":7},null,{"$f":"SUM(X1494:X1509)","v":383},0,{"$f":"SUM(Z1494:Z1509)","v":72},391,-67,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,15020,null,{"$f":"SUMPRODUCT($D1494:$D1509,L1494:L1509)","v":4},{"$f":"SUMPRODUCT($D1494:$D1509,M1494:M1509)","v":30},{"$f":"SUMPRODUCT($D1494:$D1509,N1494:N1509)","v":324},{"$f":"SUMPRODUCT($D1494:$D1509,O1494:O1509)","v":2},{"$f":"SUM(L1511:O1511)","v":360},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,15021,null,{"$f":"+L1511/L1510","v":4},{"$f":"+M1511/M1510","v":2.1428571428571428},{"$f":"+N1511/N1510","v":4.5},{"$f":"+O1511/O1510","v":2},{"$f":"+P1511/P1510","v":4.0909090909090908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1417","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,15023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1514*100+E1515","v":31215},"0 a 1 ano",0,{"$f":"+E1509","v":15},null,null," =",null,15024,null,{"$f":"+L$16*L1494","v":0},539307.56000000006,2061181.2200000002,0,{"$f":"SUM(L1515:O1515)","v":2600488.7800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1515","v":31215},"1 a 2 anos",{"$f":"+D1515+1","v":1},{"$f":"+E1515","v":15},null,null," =",null,15025,null,0,808961.34000000008,2355635.6800000002,0,{"$f":"SUM(L1516:O1516)","v":3164597.0200000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1516","v":31215},"2 a 3 anos",{"$f":"+D1516+1","v":2},{"$f":"+E1516","v":15},null,null," =",null,15026,null,0,808961.34000000008,2061181.2200000002,347477.79,3217620.3500000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"3 a 4 anos",3,15,null,null," =",null,15027,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"4 a 5 anos",4,15,null,null," =",null,15028,null,246606.88,808961.34000000008,2061181.2200000002,0,3116749.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"5 a 6 anos",5,15,null,null," =",null,15029,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"6 a 7 anos",6,15,null,null," =",null,15030,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"7 a 8 anos",7,15,null,null," =",null,15031,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"8 a 9 anos",8,15,null,null," =",null,15032,null,0,0,2061181.2200000002,0,2061181.2200000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"9 a 10 anos",9,15,null,null," =",null,15033,null,0,0,1472272.3,0,1472272.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"10 a 11 anos",10,15,null,null," =",null,15034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"11 a 12 anos",11,15,null,null," =",null,15035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"12 a 13 anos",12,15,null,null," =",null,15036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"13 a 14 anos",13,15,null,null," =",null,15037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"14 a 15 anos",14,15,null,null," =",null,15038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"+ de 15 anos",15,15,null,null," =",null,15039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15040,null,{"$f":"SUM(L1515:L1530)","v":246606.88},{"$f":"SUM(M1515:M1530)","v":3775152.92},{"$f":"SUM(N1515:N1530)","v":21200721.120000001},{"$f":"SUM(O1515:O1530)","v":347477.79},{"$f":"SUM(P1515:P1530)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1436","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,15042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1533*100+E1534","v":31315},"0 a 1 ano",0,{"$f":"+E1528","v":15},null,null," =",null,15043,null,{"$f":"+L1515*-L$25","v":0},{"$f":"+M1515*-M$25","v":-57301.428250000004},{"$f":"+N1515*-N$25","v":-185506.30980000002},{"$f":"+O1515*-O$25","v":0},{"$f":"SUM(L1534:O1534)","v":-242807.73805000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1534","v":31315},"1 a 2 anos",{"$f":"+D1534+1","v":1},{"$f":"+E1534","v":15},null,null," =",null,15044,null,{"$f":"+L1516*-L$26","v":0},{"$f":"+M1516*-M$26","v":-85952.14237500001},{"$f":"+N1516*-N$26","v":-212007.21120000005},{"$f":"+O1516*-O$26","v":0},{"$f":"SUM(L1535:O1535)","v":-297959.35357500007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1535","v":31315},"2 a 3 anos",{"$f":"+D1535+1","v":2},{"$f":"+E1535","v":15},null,null," =",null,15045,null,{"$f":"+L1517*-L$27","v":0},{"$f":"+M1517*-M$27","v":-85952.142375000025},{"$f":"+N1517*-N$27","v":-185506.30980000005},{"$f":"+O1517*-O$27","v":-31273.001100000001},-302731.45327500009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"3 a 4 anos",3,15,null,null," =",null,15046,null,{"$f":"+L1518*-L$28","v":0},{"$f":"+M1518*-M$28","v":-85952.14237500001},{"$f":"+N1518*-N$28","v":-212007.21120000005},{"$f":"+O1518*-O$28","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"4 a 5 anos",4,15,null,null," =",null,15047,null,{"$f":"+L1519*-L$29","v":-26201.981},{"$f":"+M1519*-M$29","v":-85952.14237500001},{"$f":"+N1519*-N$29","v":-185506.30980000008},{"$f":"+O1519*-O$29","v":0},-297660.43317500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"5 a 6 anos",5,15,null,null," =",null,15048,null,{"$f":"+L1520*-L$30","v":0},{"$f":"+M1520*-M$30","v":0},{"$f":"+N1520*-N$30","v":0},{"$f":"+O1520*-O$30","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"6 a 7 anos",6,15,null,null," =",null,15049,null,{"$f":"+L1521*-L$31","v":0},{"$f":"+M1521*-M$31","v":0},{"$f":"+N1521*-N$31","v":-318010.81680000015},{"$f":"+O1521*-O$31","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"7 a 8 anos",7,15,null,null," =",null,15050,null,{"$f":"+L1522*-L$32","v":0},{"$f":"+M1522*-M$32","v":0},{"$f":"+N1522*-N$32","v":-291509.91540000006},{"$f":"+O1522*-O$32","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"8 a 9 anos",8,15,null,null," =",null,15051,null,{"$f":"+L1523*-L$33","v":0},{"$f":"+M1523*-M$33","v":0},{"$f":"+N1523*-N$33","v":-185506.30980000008},{"$f":"+O1523*-O$33","v":0},-185506.30980000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"9 a 10 anos",9,15,null,null," =",null,15052,null,{"$f":"+L1524*-L$34","v":0},{"$f":"+M1524*-M$34","v":0},{"$f":"+N1524*-N$34","v":-132504.50700000004},{"$f":"+O1524*-O$34","v":0},-132504.50700000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"10 a 11 anos",10,15,null,null," =",null,15053,null,{"$f":"+L1525*-L$35","v":0},{"$f":"+M1525*-M$35","v":0},{"$f":"+N1525*-N$35","v":0},{"$f":"+O1525*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"11 a 12 anos",11,15,null,null," =",null,15054,null,{"$f":"+L1526*-L$36","v":0},{"$f":"+M1526*-M$36","v":0},{"$f":"+N1526*-N$36","v":0},{"$f":"+O1526*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"12 a 13 anos",12,15,null,null," =",null,15055,null,{"$f":"+L1527*-L$37","v":0},{"$f":"+M1527*-M$37","v":0},{"$f":"+N1527*-N$37","v":0},{"$f":"+O1527*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"13 a 14 anos",13,15,null,null," =",null,15056,null,{"$f":"+L1528*-L$38","v":0},{"$f":"+M1528*-M$38","v":0},{"$f":"+N1528*-N$38","v":0},{"$f":"+O1528*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"14 a 15 anos",14,15,null,null," =",null,15057,null,{"$f":"+L1529*-L$39","v":0},{"$f":"+M1529*-M$39","v":0},{"$f":"+N1529*-N$39","v":0},{"$f":"+O1529*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"+ de 15 anos",15,15,null,null," =",null,15058,null,{"$f":"+L1530*-L$40","v":0},{"$f":"+M1530*-M$40","v":0},{"$f":"+N1530*-N$40","v":0},{"$f":"+O1530*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15059,null,{"$f":"SUM(L1534:L1549)","v":-26201.981},{"$f":"SUM(M1534:M1549)","v":-401109.99775000004},{"$f":"SUM(N1534:N1549)","v":-1908064.9008000006},{"$f":"SUM(O1534:O1549)","v":-31273.001100000001},{"$f":"SUM(P1534:P1549)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1455","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,15061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1552*100+E1553","v":31415},"0 a 1 ano",0,{"$f":"+E1530","v":15},null,null," =",null,15062,null,{"$f":"+L1515*-L$62","v":0},{"$f":"+M1515*-M$62","v":-57301.428250000004},{"$f":"+N1515*-N$62","v":-185506.30980000002},{"$f":"+O1515*-O$62","v":0},{"$f":"SUM(L1553:O1553)","v":-242807.73805000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1553","v":31415},"1 a 2 anos",{"$f":"+D1553+1","v":1},{"$f":"+E1553","v":15},null,null," =",null,15063,null,{"$f":"+L1516*-L$63","v":0},{"$f":"+M1516*-M$63","v":-171904.28475000002},{"$f":"+N1516*-N$63","v":-424014.42240000004},{"$f":"+O1516*-O$63","v":0},{"$f":"SUM(L1554:O1554)","v":-595918.70715000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1554","v":31415},"2 a 3 anos",{"$f":"+D1554+1","v":2},{"$f":"+E1554","v":15},null,null," =",null,15064,null,{"$f":"+L1517*-L$64","v":0},{"$f":"+M1517*-M$64","v":-257856.42712500002},{"$f":"+N1517*-N$64","v":-556518.92940000014},{"$f":"+O1517*-O$64","v":-93819.003299999997},-908194.35982500017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"3 a 4 anos",3,15,null,null," =",null,{"$f":"+J1555+1","v":15065},null,{"$f":"+L1518*-L$65","v":0},{"$f":"+M1518*-M$65","v":-343808.56950000004},{"$f":"+N1518*-N$65","v":-848028.8448000002},{"$f":"+O1518*-O$65","v":0},-1191837.4143000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"4 a 5 anos",4,15,null,null," =",null,15066,null,{"$f":"+L1519*-L$66","v":-131009.905},{"$f":"+M1519*-M$66","v":-429760.71187500004},{"$f":"+N1519*-N$66","v":-927531.54900000023},{"$f":"+O1519*-O$66","v":0},-1488302.1658750004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"5 a 6 anos",5,15,null,null," =",null,15067,null,{"$f":"+L1520*-L$67","v":0},{"$f":"+M1520*-M$67","v":0},{"$f":"+N1520*-N$67","v":0},{"$f":"+O1520*-O$67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"6 a 7 anos",6,15,null,null," =",null,15068,null,{"$f":"+L1521*-L$68","v":0},{"$f":"+M1521*-M$68","v":0},{"$f":"+N1521*-N$68","v":-2226075.7176000006},{"$f":"+O1521*-O$68","v":0},-2226075.7176000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"7 a 8 anos",7,15,null,null," =",null,15069,null,{"$f":"+L1522*-L$69","v":0},{"$f":"+M1522*-M$69","v":0},{"$f":"+N1522*-N$69","v":-2332079.3232000005},{"$f":"+O1522*-O$69","v":0},-2332079.3232000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"8 a 9 anos",8,15,null,null," =",null,15070,null,{"$f":"+L1523*-L$70","v":0},{"$f":"+M1523*-M$70","v":0},{"$f":"+N1523*-N$70","v":-1669556.7882000008},{"$f":"+O1523*-O$70","v":0},-1669556.7882000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"9 a 10 anos",9,15,null,null," =",null,15071,null,{"$f":"+L1524*-L$71","v":0},{"$f":"+M1524*-M$71","v":0},{"$f":"+N1524*-N$71","v":-1325045.0700000005},{"$f":"+O1524*-O$71","v":0},-1325045.0700000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"10 a 11 anos",10,15,null,null," =",null,15072,null,{"$f":"+L1525*-L$72","v":0},{"$f":"+M1525*-M$72","v":0},{"$f":"+N1525*-N$72","v":0},{"$f":"+O1525*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"11 a 12 anos",11,15,null,null," =",null,15073,null,{"$f":"+L1526*-L$73","v":0},{"$f":"+M1526*-M$73","v":0},{"$f":"+N1526*-N$73","v":0},{"$f":"+O1526*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"12 a 13 anos",12,15,null,null," =",null,15074,null,{"$f":"+L1527*-L$74","v":0},{"$f":"+M1527*-M$74","v":0},{"$f":"+N1527*-N$74","v":0},{"$f":"+O1527*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"13 a 14 anos",13,15,null,null," =",null,15075,null,{"$f":"+L1528*-L$75","v":0},{"$f":"+M1528*-M$75","v":0},{"$f":"+N1528*-N$75","v":0},{"$f":"+O1528*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"14 a 15 anos",14,15,null,null," =",null,15076,null,{"$f":"+L1529*-L$76","v":0},{"$f":"+M1529*-M$76","v":0},{"$f":"+N1529*-N$76","v":0},{"$f":"+O1529*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"+ de 15 anos",15,15,null,null," =",null,15077,null,{"$f":"+L1530*-L$77","v":0},{"$f":"+M1530*-M$77","v":0},{"$f":"+N1530*-N$77","v":0},{"$f":"+O1530*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15078,null,{"$f":"SUM(L1553:L1568)","v":-131009.905},{"$f":"SUM(M1553:M1568)","v":-1260631.4215000002},{"$f":"SUM(N1553:N1568)","v":-10494356.954400003},{"$f":"SUM(O1553:O1568)","v":-93819.003299999997},{"$f":"SUM(P1553:P1568)","v":-11979817.284200003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1474","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,15080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1571*100+E1572","v":31515},"Saldo inicial",null,{"$f":"+E1568","v":15},null,null," =",null,15081,null,{"$f":"+L1478","v":246606.88},{"$f":"+M1478","v":3775152.9200000004},{"$f":"+N1478","v":21200721.120000001},{"$f":"+O1478","v":347477.79},{"$f":"SUM(L1572:O1572)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1572","v":31515},"Aquisições",null,{"$f":"+E1572","v":15},null,null," =",null,15082,null,{"$f":"+L1515","v":0},{"$f":"+M1515","v":539307.56000000006},{"$f":"+N1515","v":2061181.2200000002},{"$f":"+O1515","v":0},{"$f":"SUM(L1573:O1573)","v":2600488.7800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1573","v":31515},"Baixa",null,{"$f":"+E1573","v":15},null,null," =",null,15083,null,{"$f":"-L1572-L1573+L1575","v":0},{"$f":"-M1572-M1573+M1575","v":-539307.56000000052},{"$f":"-N1572-N1573+N1575","v":-2061181.2199999988},{"$f":"-O1572-O1573+O1575","v":0},{"$f":"SUM(L1574:O1574)","v":-2600488.7799999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1574","v":31515},"Saldo final",null,15,null,null," =",null,15084,null,{"$f":"+L1531","v":246606.88},{"$f":"+M1531","v":3775152.92},{"$f":"+N1531","v":21200721.120000001},{"$f":"+O1531","v":347477.79},{"$f":"SUM(L1575:O1575)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,15,null,null,null,null,15085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1480","v":316},"DEPRECIAÇÃO ACUMULADA",null,15,null,null,null,null,15086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1577*100+E1578","v":31615},"Saldo inicial",null,15,null,null," =",null,15087,null,{"$f":"+L1484","v":-104807.924},{"$f":"+M1484","v":-1317932.8497500001},{"$f":"+N1484","v":-10361852.447400002},{"$f":"+O1484","v":-62546.002199999995},{"$f":"SUM(L1578:O1578)","v":-11847139.223350001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1578","v":31615},"Depreciação do Ano",null,15,null,null," =",null,15088,null,{"$f":"+L1550","v":-26201.981},{"$f":"+M1550","v":-401109.99775000004},{"$f":"+N1550","v":-1908064.9008000006},{"$f":"+O1550","v":-31273.001100000001},{"$f":"SUM(L1579:O1579)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1579","v":31615},"Baixa Depreciação",null,15,null,null," =",null,15089,null,{"$f":"+L1581-L1578-L1579","v":0},{"$f":"+M1581-M1578-M1579","v":458411.42599999992},{"$f":"+N1581-N1578-N1579","v":1775560.3937999995},{"$f":"+O1581-O1578-O1579","v":0},{"$f":"SUM(L1580:O1580)","v":2233971.8197999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1580","v":31615},"Saldo final da Depreciação",null,15,null,null,null,null,15090,null,{"$f":"+L1569","v":-131009.905},{"$f":"+M1569","v":-1260631.4215000002},{"$f":"+N1569","v":-10494356.954400003},{"$f":"+O1569","v":-93819.003299999997},{"$f":"SUM(L1581:O1581)","v":-11979817.284200003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,15,null,null,null,null,15091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,15,null,null," =",null,15092,null,{"$f":"+L1575+L1581","v":115596.97500000001},{"$f":"+M1575+M1581","v":2514521.4984999998},{"$f":"+N1575+N1581","v":10706364.165599998},{"$f":"+O1575+O1581","v":253658.7867},{"$f":"SUM(L1583:O1583)","v":13590141.425799998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,15,null,null,null,null,15093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,15,null,null,null,null,15094,null,{"$f":"-L1574-L1580","v":0},{"$f":"-M1574-M1580","v":80896.134000000602},{"$f":"-N1574-N1580","v":285620.82619999931},{"$f":"-O1574-O1580","v":0},{"$f":"SUM(L1585:O1585)","v":366516.96019999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,15,null,null,null,null,15095,null,{"$f":"+L1574+L1580","v":0},{"$f":"+M1574+M1580","v":-80896.134000000602},{"$f":"+N1574+N1580","v":-285620.82619999931},{"$f":"+O1574+O1580","v":0},{"$f":"SUM(L1586:O1586)","v":-366516.96019999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1583+1","v":16},null,null,null,null,{"$f":"+E1588*1000","v":16000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1588+1","v":16001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1493","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1588","v":16},null,null,null,null,16002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1590*100+E1591","v":31116},"0 a 1 ano",0,{"$f":"+E1590","v":16},null,null," =",null,16003,null,{"$f":"+R1591","v":0},{"$f":"+S1591","v":0},{"$f":"+T1591","v":7},{"$f":"+U1591","v":0},{"$f":"SUM(L1591:O1591)","v":7},null,{"$f":"+R1607","v":0},{"$f":"+S1607","v":0},{"$f":"+T1607","v":7},{"$f":"+U1607","v":0},{"$f":"SUM(R1591:U1591)","v":7},null,0,{"$f":"+Y1590-X1591+(T1591*D1591)","v":324},0,0,{"$f":"+Y$232-AA1591","v":324},0,{"$f":"IF(AB1591+1>0,0,IF(Z1591<AC1591,Z1591,AC1591)-AE1592)","v":0},0,null," "]
[" ",{"$f":"+B1591","v":31116},"1 a 2 anos",{"$f":"+D1591+1","v":1},{"$f":"+E1591","v":16},null,null," =",null,16004,null,{"$f":"+L1494-R1592","v":0},{"$f":"+M1494-S1592","v":2},{"$f":"+N1494-T1592","v":7},{"$f":"+O1494-U1592","v":0},{"$f":"SUM(L1592:O1592)","v":9},null,{"$f":"IF($D1592>R$18-1,L1494,0)","v":0},{"$f":"IF($D1592>S$18-1,M1494,0)","v":0},{"$f":"+AD1592","v":0},{"$f":"IF($D1592>U$18-1,O1494,0)","v":0},{"$f":"+AD1592","v":0},null,{"$f":"+N1495*($D1592+1)","v":16},308,{"$f":"+N1494","v":7},{"$f":"+Z1592*D1592+AA1591","v":7},317,{"$f":"ROUNDUP(-AB1592/D1592,0)+AE1593","v":-310},0,{"$f":"+T1592+AE1593","v":7},null," "]
[" ",{"$f":"+B1592","v":31116},"2 a 3 anos",{"$f":"+D1592+1","v":2},{"$f":"+E1592","v":16},null,null," =",null,16005,null,{"$f":"+L1495-R1593","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N1496*($D1593+1)","v":21},287,{"$f":"+N1495","v":8},23,301,-144,0,7,null," "]
[" ",31116,"3 a 4 anos",3,16,null,null," =",null,16006,null,0,3,7,1,11,null,0,0,0,0,0,null,32,255,7,44,280,-87,0,7,null," "]
[" ",31116,"4 a 5 anos",4,16,null,null," =",null,16007,null,0,3,8,0,11,null,0,0,0,0,0,null,35,220,8,76,248,-55,0,7,null," "]
[" ",31116,"5 a 6 anos",5,16,null,null," =",null,16008,null,1,3,7,0,11,null,0,0,0,0,0,null,0,220,7,111,213,-36,0,7,null," "]
[" ",31116,"6 a 7 anos",6,16,null,null," =",null,16009,null,0,0,0,0,0,null,0,0,0,0,0,null,84,136,0,111,213,-29,0,7,null," "]
[" ",31116,"7 a 8 anos",7,16,null,null," =",null,16010,null,0,0,12,0,12,null,0,0,0,0,0,null,88,48,12,195,129,-12,0,7,null," "]
[" ",31116,"8 a 9 anos",8,16,null,null," =",null,16011,null,0,0,11,0,11,null,0,0,0,0,0,null,63,-15,11,283,41,1,0,7,null," "]
[" ",31116,"9 a 10 anos",9,16,null,null," =",null,16012,null,0,0,5,0,5,null,0,0,{"$f":"+AD1600","v":2},0,{"$f":"+AD1600","v":2},null,50,{"$f":"+Y1599-X1600+(T1600*D1600)","v":-47},7,346,-22,8,2,7,null," "]
[" ",31116,"10 a 11 anos",10,16,null,null," =",null,16013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1601","v":5},0,{"$f":"SUM(R1601:U1601)","v":5},null,0,3,5,396,-72,8,{"$f":"IF(AB1601+1>0,0,IF(Z1601-AC1601,Z1601,AC1601)-AE1602)","v":5},5,null," "]
[" ",31116,"11 a 12 anos",11,16,null,null," =",null,16014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,7,0,0,null," "]
[" ",31116,"12 a 13 anos",12,16,null,null," =",null,16015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,6,0,0,null," "]
[" ",31116,"13 a 14 anos",13,16,null,null," =",null,16016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,6,0,0,null," "]
[" ",31116,"14 a 15 anos",14,16,null,null," =",null,16017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,6,0,0,null," "]
[" ",31116,"+ de 15 anos",15,16,null,null," =",null,16018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16019,null,{"$f":"SUM(L1591:L1606)","v":1},{"$f":"SUM(M1591:M1606)","v":14},{"$f":"SUM(N1591:N1606)","v":72},{"$f":"SUM(O1591:O1606)","v":1},{"$f":"SUM(L1607:O1607)","v":88},null,{"$f":"SUM(R1592:R1606)","v":0},{"$f":"SUM(S1592:S1606)","v":0},{"$f":"SUM(T1592:T1606)","v":7},{"$f":"SUM(U1592:U1606)","v":0},{"$f":"SUM(V1592:V1606)","v":7},null,{"$f":"SUM(X1591:X1606)","v":389},0,{"$f":"SUM(Z1591:Z1606)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,16020,null,{"$f":"SUMPRODUCT($D1591:$D1606,L1591:L1606)","v":5},{"$f":"SUMPRODUCT($D1591:$D1606,M1591:M1606)","v":44},{"$f":"SUMPRODUCT($D1591:$D1606,N1591:N1606)","v":328},{"$f":"SUMPRODUCT($D1591:$D1606,O1591:O1606)","v":3},{"$f":"SUM(L1608:O1608)","v":380},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,16021,null,{"$f":"+L1608/L1607","v":5},{"$f":"+M1608/M1607","v":3.1428571428571428},{"$f":"+N1608/N1607","v":4.5555555555555554},{"$f":"+O1608/O1607","v":3},{"$f":"+P1608/P1607","v":4.3181818181818183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1514","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,16023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1611*100+E1612","v":31216},"0 a 1 ano",0,{"$f":"+E1606","v":16},null,null," =",null,16024,null,{"$f":"+L$16*L1591","v":0},0,2061181.2200000002,0,{"$f":"SUM(L1612:O1612)","v":2061181.2200000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1612","v":31216},"1 a 2 anos",{"$f":"+D1612+1","v":1},{"$f":"+E1612","v":16},null,null," =",null,16025,null,0,539307.56000000006,2061181.2200000002,0,{"$f":"SUM(L1613:O1613)","v":2600488.7800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1613","v":31216},"2 a 3 anos",{"$f":"+D1613+1","v":2},{"$f":"+E1613","v":16},null,null," =",null,16026,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"3 a 4 anos",3,16,null,null," =",null,16027,null,0,808961.34000000008,2061181.2200000002,347477.79,3217620.3500000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"4 a 5 anos",4,16,null,null," =",null,16028,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"5 a 6 anos",5,16,null,null," =",null,16029,null,246606.88,808961.34000000008,2061181.2200000002,0,3116749.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"6 a 7 anos",6,16,null,null," =",null,16030,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"7 a 8 anos",7,16,null,null," =",null,16031,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"8 a 9 anos",8,16,null,null," =",null,16032,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"9 a 10 anos",9,16,null,null," =",null,16033,null,0,0,1472272.3,0,1472272.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"10 a 11 anos",10,16,null,null," =",null,16034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"11 a 12 anos",11,16,null,null," =",null,16035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"12 a 13 anos",12,16,null,null," =",null,16036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"13 a 14 anos",13,16,null,null," =",null,16037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"14 a 15 anos",14,16,null,null," =",null,16038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"+ de 15 anos",15,16,null,null," =",null,16039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16040,null,{"$f":"SUM(L1612:L1627)","v":246606.88},{"$f":"SUM(M1612:M1627)","v":3775152.92},{"$f":"SUM(N1612:N1627)","v":21200721.120000001},{"$f":"SUM(O1612:O1627)","v":347477.79},{"$f":"SUM(P1612:P1627)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1533","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,16042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1630*100+E1631","v":31316},"0 a 1 ano",0,{"$f":"+E1625","v":16},null,null," =",null,16043,null,{"$f":"+L1612*-L$25","v":0},{"$f":"+M1612*-M$25","v":0},{"$f":"+N1612*-N$25","v":-185506.30980000002},{"$f":"+O1612*-O$25","v":0},{"$f":"SUM(L1631:O1631)","v":-185506.30980000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1631","v":31316},"1 a 2 anos",{"$f":"+D1631+1","v":1},{"$f":"+E1631","v":16},null,null," =",null,16044,null,{"$f":"+L1613*-L$26","v":0},{"$f":"+M1613*-M$26","v":-57301.428250000004},{"$f":"+N1613*-N$26","v":-185506.30980000005},{"$f":"+O1613*-O$26","v":0},{"$f":"SUM(L1632:O1632)","v":-242807.73805000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1632","v":31316},"2 a 3 anos",{"$f":"+D1632+1","v":2},{"$f":"+E1632","v":16},null,null," =",null,16045,null,{"$f":"+L1614*-L$27","v":0},{"$f":"+M1614*-M$27","v":-85952.142375000025},{"$f":"+N1614*-N$27","v":-212007.21120000005},{"$f":"+O1614*-O$27","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"3 a 4 anos",3,16,null,null," =",null,16046,null,{"$f":"+L1615*-L$28","v":0},{"$f":"+M1615*-M$28","v":-85952.14237500001},{"$f":"+N1615*-N$28","v":-185506.30980000005},{"$f":"+O1615*-O$28","v":-31273.001100000001},-302731.45327500004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"4 a 5 anos",4,16,null,null," =",null,16047,null,{"$f":"+L1616*-L$29","v":0},{"$f":"+M1616*-M$29","v":-85952.14237500001},{"$f":"+N1616*-N$29","v":-212007.21120000008},{"$f":"+O1616*-O$29","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"5 a 6 anos",5,16,null,null," =",null,16048,null,{"$f":"+L1617*-L$30","v":-26201.981},{"$f":"+M1617*-M$30","v":-85952.14237500001},{"$f":"+N1617*-N$30","v":-185506.30980000008},{"$f":"+O1617*-O$30","v":0},-297660.43317500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"6 a 7 anos",6,16,null,null," =",null,16049,null,{"$f":"+L1618*-L$31","v":0},{"$f":"+M1618*-M$31","v":0},{"$f":"+N1618*-N$31","v":0},{"$f":"+O1618*-O$31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"7 a 8 anos",7,16,null,null," =",null,16050,null,{"$f":"+L1619*-L$32","v":0},{"$f":"+M1619*-M$32","v":0},{"$f":"+N1619*-N$32","v":-318010.81680000015},{"$f":"+O1619*-O$32","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"8 a 9 anos",8,16,null,null," =",null,16051,null,{"$f":"+L1620*-L$33","v":0},{"$f":"+M1620*-M$33","v":0},{"$f":"+N1620*-N$33","v":-291509.91540000006},{"$f":"+O1620*-O$33","v":0},-291509.91540000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"9 a 10 anos",9,16,null,null," =",null,16052,null,{"$f":"+L1621*-L$34","v":0},{"$f":"+M1621*-M$34","v":0},{"$f":"+N1621*-N$34","v":-132504.50700000004},{"$f":"+O1621*-O$34","v":0},-132504.50700000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"10 a 11 anos",10,16,null,null," =",null,16053,null,{"$f":"+L1622*-L$35","v":0},{"$f":"+M1622*-M$35","v":0},{"$f":"+N1622*-N$35","v":0},{"$f":"+O1622*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"11 a 12 anos",11,16,null,null," =",null,16054,null,{"$f":"+L1623*-L$36","v":0},{"$f":"+M1623*-M$36","v":0},{"$f":"+N1623*-N$36","v":0},{"$f":"+O1623*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"12 a 13 anos",12,16,null,null," =",null,16055,null,{"$f":"+L1624*-L$37","v":0},{"$f":"+M1624*-M$37","v":0},{"$f":"+N1624*-N$37","v":0},{"$f":"+O1624*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"13 a 14 anos",13,16,null,null," =",null,16056,null,{"$f":"+L1625*-L$38","v":0},{"$f":"+M1625*-M$38","v":0},{"$f":"+N1625*-N$38","v":0},{"$f":"+O1625*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"14 a 15 anos",14,16,null,null," =",null,16057,null,{"$f":"+L1626*-L$39","v":0},{"$f":"+M1626*-M$39","v":0},{"$f":"+N1626*-N$39","v":0},{"$f":"+O1626*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"+ de 15 anos",15,16,null,null," =",null,16058,null,{"$f":"+L1627*-L$40","v":0},{"$f":"+M1627*-M$40","v":0},{"$f":"+N1627*-N$40","v":0},{"$f":"+O1627*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16059,null,{"$f":"SUM(L1631:L1646)","v":-26201.981},{"$f":"SUM(M1631:M1646)","v":-401109.99775000004},{"$f":"SUM(N1631:N1646)","v":-1908064.9008000006},{"$f":"SUM(O1631:O1646)","v":-31273.001100000001},{"$f":"SUM(P1631:P1646)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1552","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,16061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1649*100+E1650","v":31416},"0 a 1 ano",0,{"$f":"+E1627","v":16},null,null," =",null,16062,null,{"$f":"+L1612*-L$62","v":0},{"$f":"+M1612*-M$62","v":0},{"$f":"+N1612*-N$62","v":-185506.30980000002},{"$f":"+O1612*-O$62","v":0},{"$f":"SUM(L1650:O1650)","v":-185506.30980000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1650","v":31416},"1 a 2 anos",{"$f":"+D1650+1","v":1},{"$f":"+E1650","v":16},null,null," =",null,16063,null,{"$f":"+L1613*-L$63","v":0},{"$f":"+M1613*-M$63","v":-114602.85650000001},{"$f":"+N1613*-N$63","v":-371012.61960000003},{"$f":"+O1613*-O$63","v":0},{"$f":"SUM(L1651:O1651)","v":-485615.47610000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1651","v":31416},"2 a 3 anos",{"$f":"+D1651+1","v":2},{"$f":"+E1651","v":16},null,null," =",null,16064,null,{"$f":"+L1614*-L$64","v":0},{"$f":"+M1614*-M$64","v":-257856.42712500002},{"$f":"+N1614*-N$64","v":-636021.63360000006},{"$f":"+O1614*-O$64","v":0},-893878.0607250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"3 a 4 anos",3,16,null,null," =",null,{"$f":"+J1652+1","v":16065},null,{"$f":"+L1615*-L$65","v":0},{"$f":"+M1615*-M$65","v":-343808.56950000004},{"$f":"+N1615*-N$65","v":-742025.23920000019},{"$f":"+O1615*-O$65","v":-125092.00440000001},-1210925.8131000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"4 a 5 anos",4,16,null,null," =",null,16066,null,{"$f":"+L1616*-L$66","v":0},{"$f":"+M1616*-M$66","v":-429760.71187500004},{"$f":"+N1616*-N$66","v":-1060036.0560000003},{"$f":"+O1616*-O$66","v":0},-1489796.7678750004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"5 a 6 anos",5,16,null,null," =",null,16067,null,{"$f":"+L1617*-L$67","v":-157211.886},{"$f":"+M1617*-M$67","v":-515712.85425000003},{"$f":"+N1617*-N$67","v":-1113037.8588000003},{"$f":"+O1617*-O$67","v":0},-1785962.5990500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"6 a 7 anos",6,16,null,null," =",null,16068,null,{"$f":"+L1618*-L$68","v":0},{"$f":"+M1618*-M$68","v":0},{"$f":"+N1618*-N$68","v":0},{"$f":"+O1618*-O$68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"7 a 8 anos",7,16,null,null," =",null,16069,null,{"$f":"+L1619*-L$69","v":0},{"$f":"+M1619*-M$69","v":0},{"$f":"+N1619*-N$69","v":-2544086.5344000012},{"$f":"+O1619*-O$69","v":0},-2544086.5344000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"8 a 9 anos",8,16,null,null," =",null,16070,null,{"$f":"+L1620*-L$70","v":0},{"$f":"+M1620*-M$70","v":0},{"$f":"+N1620*-N$70","v":-2623589.2386000007},{"$f":"+O1620*-O$70","v":0},-2623589.2386000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"9 a 10 anos",9,16,null,null," =",null,16071,null,{"$f":"+L1621*-L$71","v":0},{"$f":"+M1621*-M$71","v":0},{"$f":"+N1621*-N$71","v":-1325045.0700000005},{"$f":"+O1621*-O$71","v":0},-1325045.0700000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"10 a 11 anos",10,16,null,null," =",null,16072,null,{"$f":"+L1622*-L$72","v":0},{"$f":"+M1622*-M$72","v":0},{"$f":"+N1622*-N$72","v":0},{"$f":"+O1622*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"11 a 12 anos",11,16,null,null," =",null,16073,null,{"$f":"+L1623*-L$73","v":0},{"$f":"+M1623*-M$73","v":0},{"$f":"+N1623*-N$73","v":0},{"$f":"+O1623*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"12 a 13 anos",12,16,null,null," =",null,16074,null,{"$f":"+L1624*-L$74","v":0},{"$f":"+M1624*-M$74","v":0},{"$f":"+N1624*-N$74","v":0},{"$f":"+O1624*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"13 a 14 anos",13,16,null,null," =",null,16075,null,{"$f":"+L1625*-L$75","v":0},{"$f":"+M1625*-M$75","v":0},{"$f":"+N1625*-N$75","v":0},{"$f":"+O1625*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"14 a 15 anos",14,16,null,null," =",null,16076,null,{"$f":"+L1626*-L$76","v":0},{"$f":"+M1626*-M$76","v":0},{"$f":"+N1626*-N$76","v":0},{"$f":"+O1626*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"+ de 15 anos",15,16,null,null," =",null,16077,null,{"$f":"+L1627*-L$77","v":0},{"$f":"+M1627*-M$77","v":0},{"$f":"+N1627*-N$77","v":0},{"$f":"+O1627*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16078,null,{"$f":"SUM(L1650:L1665)","v":-157211.886},{"$f":"SUM(M1650:M1665)","v":-1661741.4192500003},{"$f":"SUM(N1650:N1665)","v":-10600360.560000002},{"$f":"SUM(O1650:O1665)","v":-125092.00440000001},{"$f":"SUM(P1650:P1665)","v":-12544405.869650003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1571","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,16080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1668*100+E1669","v":31516},"Saldo inicial",null,{"$f":"+E1665","v":16},null,null," =",null,16081,null,{"$f":"+L1575","v":246606.88},{"$f":"+M1575","v":3775152.92},{"$f":"+N1575","v":21200721.120000001},{"$f":"+O1575","v":347477.79},{"$f":"SUM(L1669:O1669)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1669","v":31516},"Aquisições",null,{"$f":"+E1669","v":16},null,null," =",null,16082,null,{"$f":"+L1612","v":0},{"$f":"+M1612","v":0},{"$f":"+N1612","v":2061181.2200000002},{"$f":"+O1612","v":0},{"$f":"SUM(L1670:O1670)","v":2061181.2200000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1670","v":31516},"Baixa",null,{"$f":"+E1670","v":16},null,null," =",null,16083,null,{"$f":"-L1669-L1670+L1672","v":0},{"$f":"-M1669-M1670+M1672","v":0},{"$f":"-N1669-N1670+N1672","v":-2061181.2199999988},{"$f":"-O1669-O1670+O1672","v":0},{"$f":"SUM(L1671:O1671)","v":-2061181.2199999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1671","v":31516},"Saldo final",null,16,null,null," =",null,16084,null,{"$f":"+L1628","v":246606.88},{"$f":"+M1628","v":3775152.92},{"$f":"+N1628","v":21200721.120000001},{"$f":"+O1628","v":347477.79},{"$f":"SUM(L1672:O1672)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,16,null,null,null,null,16085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1577","v":316},"DEPRECIAÇÃO ACUMULADA",null,16,null,null,null,null,16086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1674*100+E1675","v":31616},"Saldo inicial",null,16,null,null," =",null,16087,null,{"$f":"+L1581","v":-131009.905},{"$f":"+M1581","v":-1260631.4215000002},{"$f":"+N1581","v":-10494356.954400003},{"$f":"+O1581","v":-93819.003299999997},{"$f":"SUM(L1675:O1675)","v":-11979817.284200003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1675","v":31616},"Depreciação do Ano",null,16,null,null," =",null,16088,null,{"$f":"+L1647","v":-26201.981},{"$f":"+M1647","v":-401109.99775000004},{"$f":"+N1647","v":-1908064.9008000006},{"$f":"+O1647","v":-31273.001100000001},{"$f":"SUM(L1676:O1676)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1676","v":31616},"Baixa Depreciação",null,16,null,null," =",null,16089,null,{"$f":"+L1678-L1675-L1676","v":0},{"$f":"+M1678-M1675-M1676","v":0},{"$f":"+N1678-N1675-N1676","v":1802061.2952000012},{"$f":"+O1678-O1675-O1676","v":0},{"$f":"SUM(L1677:O1677)","v":1802061.2952000012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1677","v":31616},"Saldo final da Depreciação",null,16,null,null,null,null,16090,null,{"$f":"+L1666","v":-157211.886},{"$f":"+M1666","v":-1661741.4192500003},{"$f":"+N1666","v":-10600360.560000002},{"$f":"+O1666","v":-125092.00440000001},{"$f":"SUM(L1678:O1678)","v":-12544405.869650003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,16,null,null,null,null,16091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,16,null,null," =",null,16092,null,{"$f":"+L1672+L1678","v":89394.994000000006},{"$f":"+M1672+M1678","v":2113411.5007499997},{"$f":"+N1672+N1678","v":10600360.559999999},{"$f":"+O1672+O1678","v":222385.78559999997},{"$f":"SUM(L1680:O1680)","v":13025552.840349998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,16,null,null,null,null,16093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,16,null,null,null,null,16094,null,{"$f":"-L1671-L1677","v":0},{"$f":"-M1671-M1677","v":0},{"$f":"-N1671-N1677","v":259119.92479999759},{"$f":"-O1671-O1677","v":0},{"$f":"SUM(L1682:O1682)","v":259119.92479999759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,16,null,null,null,null,16095,null,{"$f":"+L1671+L1677","v":0},{"$f":"+M1671+M1677","v":0},{"$f":"+N1671+N1677","v":-259119.92479999759},{"$f":"+O1671+O1677","v":0},{"$f":"SUM(L1683:O1683)","v":-259119.92479999759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1680+1","v":17},null,null,null,null,{"$f":"+E1685*1000","v":17000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1685+1","v":17001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1590","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1685","v":17},null,null,null,null,17002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1687*100+E1688","v":31117},"0 a 1 ano",0,{"$f":"+E1687","v":17},null,null," =",null,17003,null,{"$f":"+R1688","v":0},{"$f":"+S1688","v":0},{"$f":"+T1688","v":8},{"$f":"+U1688","v":0},{"$f":"SUM(L1688:O1688)","v":8},null,{"$f":"+R1704","v":0},{"$f":"+S1704","v":0},{"$f":"+T1704","v":8},{"$f":"+U1704","v":0},{"$f":"SUM(R1688:U1688)","v":8},null,0,{"$f":"+Y1687-X1688+(T1688*D1688)","v":324},0,0,{"$f":"+Y$232-AA1688","v":324},0,{"$f":"IF(AB1688+1>0,0,IF(Z1688<AC1688,Z1688,AC1688)-AE1689)","v":0},0,null," "]
[" ",{"$f":"+B1688","v":31117},"1 a 2 anos",{"$f":"+D1688+1","v":1},{"$f":"+E1688","v":17},null,null," =",null,17004,null,{"$f":"+L1591-R1689","v":0},{"$f":"+M1591-S1689","v":0},{"$f":"+N1591-T1689","v":7},{"$f":"+O1591-U1689","v":0},{"$f":"SUM(L1689:O1689)","v":7},null,{"$f":"IF($D1689>R$18-1,L1591,0)","v":0},{"$f":"IF($D1689>S$18-1,M1591,0)","v":0},{"$f":"+AD1689","v":0},{"$f":"IF($D1689>U$18-1,O1591,0)","v":0},{"$f":"+AD1689","v":0},null,{"$f":"+N1592*($D1689+1)","v":14},310,{"$f":"+N1591","v":7},{"$f":"+Z1689*D1689+AA1688","v":7},317,{"$f":"ROUNDUP(-AB1689/D1689,0)+AE1690","v":-309},0,{"$f":"+T1689+AE1690","v":8},null," "]
[" ",{"$f":"+B1689","v":31117},"2 a 3 anos",{"$f":"+D1689+1","v":2},{"$f":"+E1689","v":17},null,null," =",null,17005,null,{"$f":"+L1592-R1690","v":0},2,7,0,9,null,0,0,0,0,0,null,{"$f":"+N1593*($D1690+1)","v":24},286,{"$f":"+N1592","v":7},21,303,-144,0,8,null," "]
[" ",31117,"3 a 4 anos",3,17,null,null," =",null,17006,null,0,3,8,0,11,null,0,0,0,0,0,null,28,258,8,45,279,-85,0,8,null," "]
[" ",31117,"4 a 5 anos",4,17,null,null," =",null,17007,null,0,3,7,1,11,null,0,0,0,0,0,null,40,218,7,73,251,-55,0,8,null," "]
[" ",31117,"5 a 6 anos",5,17,null,null," =",null,17008,null,0,3,8,0,11,null,0,0,0,0,0,null,42,176,8,113,211,-35,0,8,null," "]
[" ",31117,"6 a 7 anos",6,17,null,null," =",null,17009,null,1,3,7,0,11,null,0,0,0,0,0,null,0,176,7,155,169,-21,0,8,null," "]
[" ",31117,"7 a 8 anos",7,17,null,null," =",null,17010,null,0,0,0,0,0,null,0,0,0,0,0,null,96,80,0,155,169,-17,0,8,null," "]
[" ",31117,"8 a 9 anos",8,17,null,null," =",null,17011,null,0,0,12,0,12,null,0,0,0,0,0,null,99,-19,12,251,73,-2,0,8,null," "]
[" ",31117,"9 a 10 anos",9,17,null,null," =",null,17012,null,0,0,8,0,8,null,0,0,{"$f":"+AD1697","v":3},0,{"$f":"+AD1697","v":3},null,50,{"$f":"+Y1696-X1697+(T1697*D1697)","v":-42},11,350,-26,8,3,8,null," "]
[" ",31117,"10 a 11 anos",10,17,null,null," =",null,17013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1698","v":5},0,{"$f":"SUM(R1698:U1698)","v":5},null,0,8,5,400,-76,8,{"$f":"IF(AB1698+1>0,0,IF(Z1698-AC1698,Z1698,AC1698)-AE1699)","v":5},5,null," "]
[" ",31117,"11 a 12 anos",11,17,null,null," =",null,17014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,7,0,0,null," "]
[" ",31117,"12 a 13 anos",12,17,null,null," =",null,17015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,7,0,0,null," "]
[" ",31117,"13 a 14 anos",13,17,null,null," =",null,17016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,6,0,0,null," "]
[" ",31117,"14 a 15 anos",14,17,null,null," =",null,17017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,6,0,0,null," "]
[" ",31117,"+ de 15 anos",15,17,null,null," =",null,17018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,6,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17019,null,{"$f":"SUM(L1688:L1703)","v":1},{"$f":"SUM(M1688:M1703)","v":14},{"$f":"SUM(N1688:N1703)","v":72},{"$f":"SUM(O1688:O1703)","v":1},{"$f":"SUM(L1704:O1704)","v":88},null,{"$f":"SUM(R1689:R1703)","v":0},{"$f":"SUM(S1689:S1703)","v":0},{"$f":"SUM(T1689:T1703)","v":8},{"$f":"SUM(U1689:U1703)","v":0},{"$f":"SUM(V1689:V1703)","v":8},null,{"$f":"SUM(X1688:X1703)","v":393},0,{"$f":"SUM(Z1688:Z1703)","v":72},400,-76,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,17020,null,{"$f":"SUMPRODUCT($D1688:$D1703,L1688:L1703)","v":6},{"$f":"SUMPRODUCT($D1688:$D1703,M1688:M1703)","v":58},{"$f":"SUMPRODUCT($D1688:$D1703,N1688:N1703)","v":323},{"$f":"SUMPRODUCT($D1688:$D1703,O1688:O1703)","v":4},{"$f":"SUM(L1705:O1705)","v":391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,17021,null,{"$f":"+L1705/L1704","v":6},{"$f":"+M1705/M1704","v":4.1428571428571432},{"$f":"+N1705/N1704","v":4.4861111111111107},{"$f":"+O1705/O1704","v":4},{"$f":"+P1705/P1704","v":4.4431818181818183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1611","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,17023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1708*100+E1709","v":31217},"0 a 1 ano",0,{"$f":"+E1703","v":17},null,null," =",null,17024,null,{"$f":"+L$16*L1688","v":0},0,2355635.6800000002,0,{"$f":"SUM(L1709:O1709)","v":2355635.6800000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1709","v":31217},"1 a 2 anos",{"$f":"+D1709+1","v":1},{"$f":"+E1709","v":17},null,null," =",null,17025,null,0,0,2061181.2200000002,0,{"$f":"SUM(L1710:O1710)","v":2061181.2200000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1710","v":31217},"2 a 3 anos",{"$f":"+D1710+1","v":2},{"$f":"+E1710","v":17},null,null," =",null,17026,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"3 a 4 anos",3,17,null,null," =",null,17027,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"4 a 5 anos",4,17,null,null," =",null,17028,null,0,808961.34000000008,2061181.2200000002,347477.79,3217620.3500000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"5 a 6 anos",5,17,null,null," =",null,17029,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"6 a 7 anos",6,17,null,null," =",null,17030,null,246606.88,808961.34000000008,2061181.2200000002,0,3116749.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"7 a 8 anos",7,17,null,null," =",null,17031,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"8 a 9 anos",8,17,null,null," =",null,17032,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"9 a 10 anos",9,17,null,null," =",null,17033,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"10 a 11 anos",10,17,null,null," =",null,17034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"11 a 12 anos",11,17,null,null," =",null,17035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"12 a 13 anos",12,17,null,null," =",null,17036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"13 a 14 anos",13,17,null,null," =",null,17037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"14 a 15 anos",14,17,null,null," =",null,17038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"+ de 15 anos",15,17,null,null," =",null,17039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17040,null,{"$f":"SUM(L1709:L1724)","v":246606.88},{"$f":"SUM(M1709:M1724)","v":3775152.92},{"$f":"SUM(N1709:N1724)","v":21200721.120000001},{"$f":"SUM(O1709:O1724)","v":347477.79},{"$f":"SUM(P1709:P1724)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1630","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,17042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1727*100+E1728","v":31317},"0 a 1 ano",0,{"$f":"+E1722","v":17},null,null," =",null,17043,null,{"$f":"+L1709*-L$25","v":0},{"$f":"+M1709*-M$25","v":0},{"$f":"+N1709*-N$25","v":-212007.21120000002},{"$f":"+O1709*-O$25","v":0},{"$f":"SUM(L1728:O1728)","v":-212007.21120000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1728","v":31317},"1 a 2 anos",{"$f":"+D1728+1","v":1},{"$f":"+E1728","v":17},null,null," =",null,17044,null,{"$f":"+L1710*-L$26","v":0},{"$f":"+M1710*-M$26","v":0},{"$f":"+N1710*-N$26","v":-185506.30980000005},{"$f":"+O1710*-O$26","v":0},{"$f":"SUM(L1729:O1729)","v":-185506.30980000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1729","v":31317},"2 a 3 anos",{"$f":"+D1729+1","v":2},{"$f":"+E1729","v":17},null,null," =",null,17045,null,{"$f":"+L1711*-L$27","v":0},{"$f":"+M1711*-M$27","v":-57301.428250000012},{"$f":"+N1711*-N$27","v":-185506.30980000005},{"$f":"+O1711*-O$27","v":0},-242807.73805000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"3 a 4 anos",3,17,null,null," =",null,17046,null,{"$f":"+L1712*-L$28","v":0},{"$f":"+M1712*-M$28","v":-85952.14237500001},{"$f":"+N1712*-N$28","v":-212007.21120000005},{"$f":"+O1712*-O$28","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"4 a 5 anos",4,17,null,null," =",null,17047,null,{"$f":"+L1713*-L$29","v":0},{"$f":"+M1713*-M$29","v":-85952.14237500001},{"$f":"+N1713*-N$29","v":-185506.30980000008},{"$f":"+O1713*-O$29","v":-31273.001100000005},-302731.45327500009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"5 a 6 anos",5,17,null,null," =",null,17048,null,{"$f":"+L1714*-L$30","v":0},{"$f":"+M1714*-M$30","v":-85952.14237500001},{"$f":"+N1714*-N$30","v":-212007.21120000008},{"$f":"+O1714*-O$30","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"6 a 7 anos",6,17,null,null," =",null,17049,null,{"$f":"+L1715*-L$31","v":-26201.980999999996},{"$f":"+M1715*-M$31","v":-85952.142374999996},{"$f":"+N1715*-N$31","v":-185506.30980000008},{"$f":"+O1715*-O$31","v":0},-297660.43317500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"7 a 8 anos",7,17,null,null," =",null,17050,null,{"$f":"+L1716*-L$32","v":0},{"$f":"+M1716*-M$32","v":0},{"$f":"+N1716*-N$32","v":0},{"$f":"+O1716*-O$32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"8 a 9 anos",8,17,null,null," =",null,17051,null,{"$f":"+L1717*-L$33","v":0},{"$f":"+M1717*-M$33","v":0},{"$f":"+N1717*-N$33","v":-318010.81680000015},{"$f":"+O1717*-O$33","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"9 a 10 anos",9,17,null,null," =",null,17052,null,{"$f":"+L1718*-L$34","v":0},{"$f":"+M1718*-M$34","v":0},{"$f":"+N1718*-N$34","v":-212007.21120000008},{"$f":"+O1718*-O$34","v":0},-212007.21120000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"10 a 11 anos",10,17,null,null," =",null,17053,null,{"$f":"+L1719*-L$35","v":0},{"$f":"+M1719*-M$35","v":0},{"$f":"+N1719*-N$35","v":0},{"$f":"+O1719*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"11 a 12 anos",11,17,null,null," =",null,17054,null,{"$f":"+L1720*-L$36","v":0},{"$f":"+M1720*-M$36","v":0},{"$f":"+N1720*-N$36","v":0},{"$f":"+O1720*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"12 a 13 anos",12,17,null,null," =",null,17055,null,{"$f":"+L1721*-L$37","v":0},{"$f":"+M1721*-M$37","v":0},{"$f":"+N1721*-N$37","v":0},{"$f":"+O1721*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"13 a 14 anos",13,17,null,null," =",null,17056,null,{"$f":"+L1722*-L$38","v":0},{"$f":"+M1722*-M$38","v":0},{"$f":"+N1722*-N$38","v":0},{"$f":"+O1722*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"14 a 15 anos",14,17,null,null," =",null,17057,null,{"$f":"+L1723*-L$39","v":0},{"$f":"+M1723*-M$39","v":0},{"$f":"+N1723*-N$39","v":0},{"$f":"+O1723*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"+ de 15 anos",15,17,null,null," =",null,17058,null,{"$f":"+L1724*-L$40","v":0},{"$f":"+M1724*-M$40","v":0},{"$f":"+N1724*-N$40","v":0},{"$f":"+O1724*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17059,null,{"$f":"SUM(L1728:L1743)","v":-26201.980999999996},{"$f":"SUM(M1728:M1743)","v":-401109.99775000004},{"$f":"SUM(N1728:N1743)","v":-1908064.9008000006},{"$f":"SUM(O1728:O1743)","v":-31273.001100000005},{"$f":"SUM(P1728:P1743)","v":-2366649.8806500011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1649","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,17061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1746*100+E1747","v":31417},"0 a 1 ano",0,{"$f":"+E1724","v":17},null,null," =",null,17062,null,{"$f":"+L1709*-L$62","v":0},{"$f":"+M1709*-M$62","v":0},{"$f":"+N1709*-N$62","v":-212007.21120000002},{"$f":"+O1709*-O$62","v":0},{"$f":"SUM(L1747:O1747)","v":-212007.21120000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1747","v":31417},"1 a 2 anos",{"$f":"+D1747+1","v":1},{"$f":"+E1747","v":17},null,null," =",null,17063,null,{"$f":"+L1710*-L$63","v":0},{"$f":"+M1710*-M$63","v":0},{"$f":"+N1710*-N$63","v":-371012.61960000003},{"$f":"+O1710*-O$63","v":0},{"$f":"SUM(L1748:O1748)","v":-371012.61960000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1748","v":31417},"2 a 3 anos",{"$f":"+D1748+1","v":2},{"$f":"+E1748","v":17},null,null," =",null,17064,null,{"$f":"+L1711*-L$64","v":0},{"$f":"+M1711*-M$64","v":-171904.28474999999},{"$f":"+N1711*-N$64","v":-556518.92940000014},{"$f":"+O1711*-O$64","v":0},-728423.21415000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"3 a 4 anos",3,17,null,null," =",null,{"$f":"+J1749+1","v":17065},null,{"$f":"+L1712*-L$65","v":0},{"$f":"+M1712*-M$65","v":-343808.56950000004},{"$f":"+N1712*-N$65","v":-848028.8448000002},{"$f":"+O1712*-O$65","v":0},-1191837.4143000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"4 a 5 anos",4,17,null,null," =",null,17066,null,{"$f":"+L1713*-L$66","v":0},{"$f":"+M1713*-M$66","v":-429760.71187500004},{"$f":"+N1713*-N$66","v":-927531.54900000023},{"$f":"+O1713*-O$66","v":-156365.0055},-1513657.2663750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"5 a 6 anos",5,17,null,null," =",null,17067,null,{"$f":"+L1714*-L$67","v":0},{"$f":"+M1714*-M$67","v":-515712.85425000003},{"$f":"+N1714*-N$67","v":-1272043.2672000001},{"$f":"+O1714*-O$67","v":0},-1787756.1214500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"6 a 7 anos",6,17,null,null," =",null,17068,null,{"$f":"+L1715*-L$68","v":-183413.86699999997},{"$f":"+M1715*-M$68","v":-601664.99662500003},{"$f":"+N1715*-N$68","v":-1298544.1686000004},{"$f":"+O1715*-O$68","v":0},-2083623.0322250004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"7 a 8 anos",7,17,null,null," =",null,17069,null,{"$f":"+L1716*-L$69","v":0},{"$f":"+M1716*-M$69","v":0},{"$f":"+N1716*-N$69","v":0},{"$f":"+O1716*-O$69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"8 a 9 anos",8,17,null,null," =",null,17070,null,{"$f":"+L1717*-L$70","v":0},{"$f":"+M1717*-M$70","v":0},{"$f":"+N1717*-N$70","v":-2862097.3512000013},{"$f":"+O1717*-O$70","v":0},-2862097.3512000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"9 a 10 anos",9,17,null,null," =",null,17071,null,{"$f":"+L1718*-L$71","v":0},{"$f":"+M1718*-M$71","v":0},{"$f":"+N1718*-N$71","v":-2120072.1120000011},{"$f":"+O1718*-O$71","v":0},-2120072.1120000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"10 a 11 anos",10,17,null,null," =",null,17072,null,{"$f":"+L1719*-L$72","v":0},{"$f":"+M1719*-M$72","v":0},{"$f":"+N1719*-N$72","v":0},{"$f":"+O1719*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"11 a 12 anos",11,17,null,null," =",null,17073,null,{"$f":"+L1720*-L$73","v":0},{"$f":"+M1720*-M$73","v":0},{"$f":"+N1720*-N$73","v":0},{"$f":"+O1720*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"12 a 13 anos",12,17,null,null," =",null,17074,null,{"$f":"+L1721*-L$74","v":0},{"$f":"+M1721*-M$74","v":0},{"$f":"+N1721*-N$74","v":0},{"$f":"+O1721*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"13 a 14 anos",13,17,null,null," =",null,17075,null,{"$f":"+L1722*-L$75","v":0},{"$f":"+M1722*-M$75","v":0},{"$f":"+N1722*-N$75","v":0},{"$f":"+O1722*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"14 a 15 anos",14,17,null,null," =",null,17076,null,{"$f":"+L1723*-L$76","v":0},{"$f":"+M1723*-M$76","v":0},{"$f":"+N1723*-N$76","v":0},{"$f":"+O1723*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"+ de 15 anos",15,17,null,null," =",null,17077,null,{"$f":"+L1724*-L$77","v":0},{"$f":"+M1724*-M$77","v":0},{"$f":"+N1724*-N$77","v":0},{"$f":"+O1724*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17078,null,{"$f":"SUM(L1747:L1762)","v":-183413.86699999997},{"$f":"SUM(M1747:M1762)","v":-2062851.4170000004},{"$f":"SUM(N1747:N1762)","v":-10467856.053000003},{"$f":"SUM(O1747:O1762)","v":-156365.0055},{"$f":"SUM(P1747:P1762)","v":-12870486.342500003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1668","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,17080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1765*100+E1766","v":31517},"Saldo inicial",null,{"$f":"+E1762","v":17},null,null," =",null,17081,null,{"$f":"+L1672","v":246606.88},{"$f":"+M1672","v":3775152.92},{"$f":"+N1672","v":21200721.120000001},{"$f":"+O1672","v":347477.79},{"$f":"SUM(L1766:O1766)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1766","v":31517},"Aquisições",null,{"$f":"+E1766","v":17},null,null," =",null,17082,null,{"$f":"+L1709","v":0},{"$f":"+M1709","v":0},{"$f":"+N1709","v":2355635.6800000002},{"$f":"+O1709","v":0},{"$f":"SUM(L1767:O1767)","v":2355635.6800000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1767","v":31517},"Baixa",null,{"$f":"+E1767","v":17},null,null," =",null,17083,null,{"$f":"-L1766-L1767+L1769","v":0},{"$f":"-M1766-M1767+M1769","v":0},{"$f":"-N1766-N1767+N1769","v":-2355635.6799999997},{"$f":"-O1766-O1767+O1769","v":0},{"$f":"SUM(L1768:O1768)","v":-2355635.6799999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1768","v":31517},"Saldo final",null,17,null,null," =",null,17084,null,{"$f":"+L1725","v":246606.88},{"$f":"+M1725","v":3775152.92},{"$f":"+N1725","v":21200721.120000001},{"$f":"+O1725","v":347477.79},{"$f":"SUM(L1769:O1769)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,17,null,null,null,null,17085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1674","v":316},"DEPRECIAÇÃO ACUMULADA",null,17,null,null,null,null,17086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1771*100+E1772","v":31617},"Saldo inicial",null,17,null,null," =",null,17087,null,{"$f":"+L1678","v":-157211.886},{"$f":"+M1678","v":-1661741.4192500003},{"$f":"+N1678","v":-10600360.560000002},{"$f":"+O1678","v":-125092.00440000001},{"$f":"SUM(L1772:O1772)","v":-12544405.869650003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1772","v":31617},"Depreciação do Ano",null,17,null,null," =",null,17088,null,{"$f":"+L1744","v":-26201.980999999996},{"$f":"+M1744","v":-401109.99775000004},{"$f":"+N1744","v":-1908064.9008000006},{"$f":"+O1744","v":-31273.001100000005},{"$f":"SUM(L1773:O1773)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1773","v":31617},"Baixa Depreciação",null,17,null,null," =",null,17089,null,{"$f":"+L1775-L1772-L1773","v":0},{"$f":"+M1775-M1772-M1773","v":0},{"$f":"+N1775-N1772-N1773","v":2040569.4077999999},{"$f":"+O1775-O1772-O1773","v":0},{"$f":"SUM(L1774:O1774)","v":2040569.4077999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1774","v":31617},"Saldo final da Depreciação",null,17,null,null,null,null,17090,null,{"$f":"+L1763","v":-183413.86699999997},{"$f":"+M1763","v":-2062851.4170000004},{"$f":"+N1763","v":-10467856.053000003},{"$f":"+O1763","v":-156365.0055},{"$f":"SUM(L1775:O1775)","v":-12870486.342500003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,17,null,null,null,null,17091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,17,null,null," =",null,17092,null,{"$f":"+L1769+L1775","v":63193.013000000035},{"$f":"+M1769+M1775","v":1712301.5029999996},{"$f":"+N1769+N1775","v":10732865.066999998},{"$f":"+O1769+O1775","v":191112.78449999998},{"$f":"SUM(L1777:O1777)","v":12699472.367499996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,17,null,null,null,null,17093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,17,null,null,null,null,17094,null,{"$f":"-L1768-L1774","v":0},{"$f":"-M1768-M1774","v":0},{"$f":"-N1768-N1774","v":315066.27219999977},{"$f":"-O1768-O1774","v":0},{"$f":"SUM(L1779:O1779)","v":315066.27219999977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,17,null,null,null,null,17095,null,{"$f":"+L1768+L1774","v":0},{"$f":"+M1768+M1774","v":0},{"$f":"+N1768+N1774","v":-315066.27219999977},{"$f":"+O1768+O1774","v":0},{"$f":"SUM(L1780:O1780)","v":-315066.27219999977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1777+1","v":18},null,null,null,null,{"$f":"+E1782*1000","v":18000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1782+1","v":18001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1687","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1782","v":18},null,null,null,null,18002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1784*100+E1785","v":31118},"0 a 1 ano",0,{"$f":"+E1784","v":18},null,null," =",null,18003,null,{"$f":"+R1785","v":0},{"$f":"+S1785","v":0},{"$f":"+T1785","v":8},{"$f":"+U1785","v":0},{"$f":"SUM(L1785:O1785)","v":8},null,{"$f":"+R1801","v":0},{"$f":"+S1801","v":0},{"$f":"+T1801","v":8},{"$f":"+U1801","v":0},{"$f":"SUM(R1785:U1785)","v":8},null,0,{"$f":"+Y1784-X1785+(T1785*D1785)","v":324},0,0,{"$f":"+Y$232-AA1785","v":324},0,{"$f":"IF(AB1785+1>0,0,IF(Z1785<AC1785,Z1785,AC1785)-AE1786)","v":0},0,null," "]
[" ",{"$f":"+B1785","v":31118},"1 a 2 anos",{"$f":"+D1785+1","v":1},{"$f":"+E1785","v":18},null,null," =",null,18004,null,{"$f":"+L1688-R1786","v":0},{"$f":"+M1688-S1786","v":0},{"$f":"+N1688-T1786","v":8},{"$f":"+O1688-U1786","v":0},{"$f":"SUM(L1786:O1786)","v":8},null,{"$f":"IF($D1786>R$18-1,L1688,0)","v":0},{"$f":"IF($D1786>S$18-1,M1688,0)","v":0},{"$f":"+AD1786","v":0},{"$f":"IF($D1786>U$18-1,O1688,0)","v":0},{"$f":"+AD1786","v":0},null,{"$f":"+N1689*($D1786+1)","v":14},310,{"$f":"+N1688","v":8},{"$f":"+Z1786*D1786+AA1785","v":8},316,{"$f":"ROUNDUP(-AB1786/D1786,0)+AE1787","v":-308},0,{"$f":"+T1786+AE1787","v":8},null," "]
[" ",{"$f":"+B1786","v":31118},"2 a 3 anos",{"$f":"+D1786+1","v":2},{"$f":"+E1786","v":18},null,null," =",null,18005,null,{"$f":"+L1689-R1787","v":0},0,7,0,7,null,0,0,0,0,0,null,{"$f":"+N1690*($D1787+1)","v":21},289,{"$f":"+N1689","v":7},22,302,-143,0,8,null," "]
[" ",31118,"3 a 4 anos",3,18,null,null," =",null,18006,null,0,2,7,0,9,null,0,0,0,0,0,null,32,257,7,43,281,-86,0,8,null," "]
[" ",31118,"4 a 5 anos",4,18,null,null," =",null,18007,null,0,3,8,0,11,null,0,0,0,0,0,null,35,222,8,75,249,-55,0,8,null," "]
[" ",31118,"5 a 6 anos",5,18,null,null," =",null,18008,null,0,3,7,1,11,null,0,0,0,0,0,null,48,174,7,110,214,-35,0,8,null," "]
[" ",31118,"6 a 7 anos",6,18,null,null," =",null,18009,null,0,3,8,0,11,null,0,0,0,0,0,null,49,125,8,158,166,-20,0,8,null," "]
[" ",31118,"7 a 8 anos",7,18,null,null," =",null,18010,null,1,3,7,0,11,null,0,0,0,0,0,null,0,125,7,207,117,-9,0,8,null," "]
[" ",31118,"8 a 9 anos",8,18,null,null," =",null,18011,null,0,0,0,0,0,null,0,0,0,0,0,null,108,17,0,207,117,-7,0,8,null," "]
[" ",31118,"9 a 10 anos",9,18,null,null," =",null,18012,null,0,0,12,0,12,null,0,0,{"$f":"+AD1794","v":0},0,{"$f":"+AD1794","v":0},null,80,{"$f":"+Y1793-X1794+(T1794*D1794)","v":-63},12,315,9,7,0,8,null," "]
[" ",31118,"10 a 11 anos",10,18,null,null," =",null,18013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1795","v":8},0,{"$f":"SUM(R1795:U1795)","v":8},null,0,17,8,395,-71,8,{"$f":"IF(AB1795+1>0,0,IF(Z1795-AC1795,Z1795,AC1795)-AE1796)","v":8},8,null," "]
[" ",31118,"11 a 12 anos",11,18,null,null," =",null,18014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,7,0,0,null," "]
[" ",31118,"12 a 13 anos",12,18,null,null," =",null,18015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,6,0,0,null," "]
[" ",31118,"13 a 14 anos",13,18,null,null," =",null,18016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,6,0,0,null," "]
[" ",31118,"14 a 15 anos",14,18,null,null," =",null,18017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,6,0,0,null," "]
[" ",31118,"+ de 15 anos",15,18,null,null," =",null,18018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18019,null,{"$f":"SUM(L1785:L1800)","v":1},{"$f":"SUM(M1785:M1800)","v":14},{"$f":"SUM(N1785:N1800)","v":72},{"$f":"SUM(O1785:O1800)","v":1},{"$f":"SUM(L1801:O1801)","v":88},null,{"$f":"SUM(R1786:R1800)","v":0},{"$f":"SUM(S1786:S1800)","v":0},{"$f":"SUM(T1786:T1800)","v":8},{"$f":"SUM(U1786:U1800)","v":0},{"$f":"SUM(V1786:V1800)","v":8},null,{"$f":"SUM(X1785:X1800)","v":387},0,{"$f":"SUM(Z1785:Z1800)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,18020,null,{"$f":"SUMPRODUCT($D1785:$D1800,L1785:L1800)","v":7},{"$f":"SUMPRODUCT($D1785:$D1800,M1785:M1800)","v":72},{"$f":"SUMPRODUCT($D1785:$D1800,N1785:N1800)","v":315},{"$f":"SUMPRODUCT($D1785:$D1800,O1785:O1800)","v":5},{"$f":"SUM(L1802:O1802)","v":399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,18021,null,{"$f":"+L1802/L1801","v":7},{"$f":"+M1802/M1801","v":5.1428571428571432},{"$f":"+N1802/N1801","v":4.375},{"$f":"+O1802/O1801","v":5},{"$f":"+P1802/P1801","v":4.5340909090909092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1708","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,18023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1805*100+E1806","v":31218},"0 a 1 ano",0,{"$f":"+E1800","v":18},null,null," =",null,18024,null,{"$f":"+L$16*L1785","v":0},0,2355635.6800000002,0,{"$f":"SUM(L1806:O1806)","v":2355635.6800000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1806","v":31218},"1 a 2 anos",{"$f":"+D1806+1","v":1},{"$f":"+E1806","v":18},null,null," =",null,18025,null,0,0,2355635.6800000002,0,{"$f":"SUM(L1807:O1807)","v":2355635.6800000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1807","v":31218},"2 a 3 anos",{"$f":"+D1807+1","v":2},{"$f":"+E1807","v":18},null,null," =",null,18026,null,0,0,2061181.2200000002,0,2061181.2200000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"3 a 4 anos",3,18,null,null," =",null,18027,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"4 a 5 anos",4,18,null,null," =",null,18028,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"5 a 6 anos",5,18,null,null," =",null,18029,null,0,808961.34000000008,2061181.2200000002,347477.79,3217620.3500000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"6 a 7 anos",6,18,null,null," =",null,18030,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"7 a 8 anos",7,18,null,null," =",null,18031,null,246606.88,808961.34000000008,2061181.2200000002,0,3116749.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"8 a 9 anos",8,18,null,null," =",null,18032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"9 a 10 anos",9,18,null,null," =",null,18033,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"10 a 11 anos",10,18,null,null," =",null,18034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"11 a 12 anos",11,18,null,null," =",null,18035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"12 a 13 anos",12,18,null,null," =",null,18036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"13 a 14 anos",13,18,null,null," =",null,18037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"14 a 15 anos",14,18,null,null," =",null,18038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"+ de 15 anos",15,18,null,null," =",null,18039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18040,null,{"$f":"SUM(L1806:L1821)","v":246606.88},{"$f":"SUM(M1806:M1821)","v":3775152.92},{"$f":"SUM(N1806:N1821)","v":21200721.120000001},{"$f":"SUM(O1806:O1821)","v":347477.79},{"$f":"SUM(P1806:P1821)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1727","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,18042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1824*100+E1825","v":31318},"0 a 1 ano",0,{"$f":"+E1819","v":18},null,null," =",null,18043,null,{"$f":"+L1806*-L$25","v":0},{"$f":"+M1806*-M$25","v":0},{"$f":"+N1806*-N$25","v":-212007.21120000002},{"$f":"+O1806*-O$25","v":0},{"$f":"SUM(L1825:O1825)","v":-212007.21120000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1825","v":31318},"1 a 2 anos",{"$f":"+D1825+1","v":1},{"$f":"+E1825","v":18},null,null," =",null,18044,null,{"$f":"+L1807*-L$26","v":0},{"$f":"+M1807*-M$26","v":0},{"$f":"+N1807*-N$26","v":-212007.21120000005},{"$f":"+O1807*-O$26","v":0},{"$f":"SUM(L1826:O1826)","v":-212007.21120000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1826","v":31318},"2 a 3 anos",{"$f":"+D1826+1","v":2},{"$f":"+E1826","v":18},null,null," =",null,18045,null,{"$f":"+L1808*-L$27","v":0},{"$f":"+M1808*-M$27","v":0},{"$f":"+N1808*-N$27","v":-185506.30980000005},{"$f":"+O1808*-O$27","v":0},-185506.30980000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"3 a 4 anos",3,18,null,null," =",null,18046,null,{"$f":"+L1809*-L$28","v":0},{"$f":"+M1809*-M$28","v":-57301.428250000004},{"$f":"+N1809*-N$28","v":-185506.30980000005},{"$f":"+O1809*-O$28","v":0},-242807.73805000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"4 a 5 anos",4,18,null,null," =",null,18047,null,{"$f":"+L1810*-L$29","v":0},{"$f":"+M1810*-M$29","v":-85952.14237500001},{"$f":"+N1810*-N$29","v":-212007.21120000008},{"$f":"+O1810*-O$29","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"5 a 6 anos",5,18,null,null," =",null,18048,null,{"$f":"+L1811*-L$30","v":0},{"$f":"+M1811*-M$30","v":-85952.14237500001},{"$f":"+N1811*-N$30","v":-185506.30980000008},{"$f":"+O1811*-O$30","v":-31273.001100000005},-302731.45327500009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"6 a 7 anos",6,18,null,null," =",null,18049,null,{"$f":"+L1812*-L$31","v":0},{"$f":"+M1812*-M$31","v":-85952.142374999996},{"$f":"+N1812*-N$31","v":-212007.21120000008},{"$f":"+O1812*-O$31","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"7 a 8 anos",7,18,null,null," =",null,18050,null,{"$f":"+L1813*-L$32","v":-26201.980999999996},{"$f":"+M1813*-M$32","v":-85952.142374999996},{"$f":"+N1813*-N$32","v":-185506.30980000008},{"$f":"+O1813*-O$32","v":0},-297660.43317500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"8 a 9 anos",8,18,null,null," =",null,18051,null,{"$f":"+L1814*-L$33","v":0},{"$f":"+M1814*-M$33","v":0},{"$f":"+N1814*-N$33","v":0},{"$f":"+O1814*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"9 a 10 anos",9,18,null,null," =",null,18052,null,{"$f":"+L1815*-L$34","v":0},{"$f":"+M1815*-M$34","v":0},{"$f":"+N1815*-N$34","v":-318010.81680000015},{"$f":"+O1815*-O$34","v":0},-318010.81680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"10 a 11 anos",10,18,null,null," =",null,18053,null,{"$f":"+L1816*-L$35","v":0},{"$f":"+M1816*-M$35","v":0},{"$f":"+N1816*-N$35","v":0},{"$f":"+O1816*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"11 a 12 anos",11,18,null,null," =",null,18054,null,{"$f":"+L1817*-L$36","v":0},{"$f":"+M1817*-M$36","v":0},{"$f":"+N1817*-N$36","v":0},{"$f":"+O1817*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"12 a 13 anos",12,18,null,null," =",null,18055,null,{"$f":"+L1818*-L$37","v":0},{"$f":"+M1818*-M$37","v":0},{"$f":"+N1818*-N$37","v":0},{"$f":"+O1818*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"13 a 14 anos",13,18,null,null," =",null,18056,null,{"$f":"+L1819*-L$38","v":0},{"$f":"+M1819*-M$38","v":0},{"$f":"+N1819*-N$38","v":0},{"$f":"+O1819*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"14 a 15 anos",14,18,null,null," =",null,18057,null,{"$f":"+L1820*-L$39","v":0},{"$f":"+M1820*-M$39","v":0},{"$f":"+N1820*-N$39","v":0},{"$f":"+O1820*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"+ de 15 anos",15,18,null,null," =",null,18058,null,{"$f":"+L1821*-L$40","v":0},{"$f":"+M1821*-M$40","v":0},{"$f":"+N1821*-N$40","v":0},{"$f":"+O1821*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18059,null,{"$f":"SUM(L1825:L1840)","v":-26201.980999999996},{"$f":"SUM(M1825:M1840)","v":-401109.99775000004},{"$f":"SUM(N1825:N1840)","v":-1908064.9008000006},{"$f":"SUM(O1825:O1840)","v":-31273.001100000005},{"$f":"SUM(P1825:P1840)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1746","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,18061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1843*100+E1844","v":31418},"0 a 1 ano",0,{"$f":"+E1821","v":18},null,null," =",null,18062,null,{"$f":"+L1806*-L$62","v":0},{"$f":"+M1806*-M$62","v":0},{"$f":"+N1806*-N$62","v":-212007.21120000002},{"$f":"+O1806*-O$62","v":0},{"$f":"SUM(L1844:O1844)","v":-212007.21120000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1844","v":31418},"1 a 2 anos",{"$f":"+D1844+1","v":1},{"$f":"+E1844","v":18},null,null," =",null,18063,null,{"$f":"+L1807*-L$63","v":0},{"$f":"+M1807*-M$63","v":0},{"$f":"+N1807*-N$63","v":-424014.42240000004},{"$f":"+O1807*-O$63","v":0},{"$f":"SUM(L1845:O1845)","v":-424014.42240000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1845","v":31418},"2 a 3 anos",{"$f":"+D1845+1","v":2},{"$f":"+E1845","v":18},null,null," =",null,18064,null,{"$f":"+L1808*-L$64","v":0},{"$f":"+M1808*-M$64","v":0},{"$f":"+N1808*-N$64","v":-556518.92940000014},{"$f":"+O1808*-O$64","v":0},-556518.92940000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"3 a 4 anos",3,18,null,null," =",null,{"$f":"+J1846+1","v":18065},null,{"$f":"+L1809*-L$65","v":0},{"$f":"+M1809*-M$65","v":-229205.71300000002},{"$f":"+N1809*-N$65","v":-742025.23920000019},{"$f":"+O1809*-O$65","v":0},-971230.95220000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"4 a 5 anos",4,18,null,null," =",null,18066,null,{"$f":"+L1810*-L$66","v":0},{"$f":"+M1810*-M$66","v":-429760.71187500004},{"$f":"+N1810*-N$66","v":-1060036.0560000003},{"$f":"+O1810*-O$66","v":0},-1489796.7678750004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"5 a 6 anos",5,18,null,null," =",null,18067,null,{"$f":"+L1811*-L$67","v":0},{"$f":"+M1811*-M$67","v":-515712.85425000003},{"$f":"+N1811*-N$67","v":-1113037.8588000003},{"$f":"+O1811*-O$67","v":-187638.00659999999},-1816388.7196500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"6 a 7 anos",6,18,null,null," =",null,18068,null,{"$f":"+L1812*-L$68","v":0},{"$f":"+M1812*-M$68","v":-601664.99662500003},{"$f":"+N1812*-N$68","v":-1484050.4784000004},{"$f":"+O1812*-O$68","v":0},-2085715.4750250005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"7 a 8 anos",7,18,null,null," =",null,18069,null,{"$f":"+L1813*-L$69","v":-209615.84799999997},{"$f":"+M1813*-M$69","v":-687617.13899999997},{"$f":"+N1813*-N$69","v":-1484050.4784000006},{"$f":"+O1813*-O$69","v":0},-2381283.4654000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"8 a 9 anos",8,18,null,null," =",null,18070,null,{"$f":"+L1814*-L$70","v":0},{"$f":"+M1814*-M$70","v":0},{"$f":"+N1814*-N$70","v":0},{"$f":"+O1814*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"9 a 10 anos",9,18,null,null," =",null,18071,null,{"$f":"+L1815*-L$71","v":0},{"$f":"+M1815*-M$71","v":0},{"$f":"+N1815*-N$71","v":-3180108.1680000015},{"$f":"+O1815*-O$71","v":0},-3180108.1680000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"10 a 11 anos",10,18,null,null," =",null,18072,null,{"$f":"+L1816*-L$72","v":0},{"$f":"+M1816*-M$72","v":0},{"$f":"+N1816*-N$72","v":0},{"$f":"+O1816*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"11 a 12 anos",11,18,null,null," =",null,18073,null,{"$f":"+L1817*-L$73","v":0},{"$f":"+M1817*-M$73","v":0},{"$f":"+N1817*-N$73","v":0},{"$f":"+O1817*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"12 a 13 anos",12,18,null,null," =",null,18074,null,{"$f":"+L1818*-L$74","v":0},{"$f":"+M1818*-M$74","v":0},{"$f":"+N1818*-N$74","v":0},{"$f":"+O1818*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"13 a 14 anos",13,18,null,null," =",null,18075,null,{"$f":"+L1819*-L$75","v":0},{"$f":"+M1819*-M$75","v":0},{"$f":"+N1819*-N$75","v":0},{"$f":"+O1819*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"14 a 15 anos",14,18,null,null," =",null,18076,null,{"$f":"+L1820*-L$76","v":0},{"$f":"+M1820*-M$76","v":0},{"$f":"+N1820*-N$76","v":0},{"$f":"+O1820*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"+ de 15 anos",15,18,null,null," =",null,18077,null,{"$f":"+L1821*-L$77","v":0},{"$f":"+M1821*-M$77","v":0},{"$f":"+N1821*-N$77","v":0},{"$f":"+O1821*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18078,null,{"$f":"SUM(L1844:L1859)","v":-209615.84799999997},{"$f":"SUM(M1844:M1859)","v":-2463961.41475},{"$f":"SUM(N1844:N1859)","v":-10255848.841800004},{"$f":"SUM(O1844:O1859)","v":-187638.00659999999},{"$f":"SUM(P1844:P1859)","v":-13117064.111150004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1765","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,18080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1862*100+E1863","v":31518},"Saldo inicial",null,{"$f":"+E1859","v":18},null,null," =",null,18081,null,{"$f":"+L1769","v":246606.88},{"$f":"+M1769","v":3775152.92},{"$f":"+N1769","v":21200721.120000001},{"$f":"+O1769","v":347477.79},{"$f":"SUM(L1863:O1863)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1863","v":31518},"Aquisições",null,{"$f":"+E1863","v":18},null,null," =",null,18082,null,{"$f":"+L1806","v":0},{"$f":"+M1806","v":0},{"$f":"+N1806","v":2355635.6800000002},{"$f":"+O1806","v":0},{"$f":"SUM(L1864:O1864)","v":2355635.6800000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1864","v":31518},"Baixa",null,{"$f":"+E1864","v":18},null,null," =",null,18083,null,{"$f":"-L1863-L1864+L1866","v":0},{"$f":"-M1863-M1864+M1866","v":0},{"$f":"-N1863-N1864+N1866","v":-2355635.6799999997},{"$f":"-O1863-O1864+O1866","v":0},{"$f":"SUM(L1865:O1865)","v":-2355635.6799999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1865","v":31518},"Saldo final",null,18,null,null," =",null,18084,null,{"$f":"+L1822","v":246606.88},{"$f":"+M1822","v":3775152.92},{"$f":"+N1822","v":21200721.120000001},{"$f":"+O1822","v":347477.79},{"$f":"SUM(L1866:O1866)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,18,null,null,null,null,18085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1771","v":316},"DEPRECIAÇÃO ACUMULADA",null,18,null,null,null,null,18086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1868*100+E1869","v":31618},"Saldo inicial",null,18,null,null," =",null,18087,null,{"$f":"+L1775","v":-183413.86699999997},{"$f":"+M1775","v":-2062851.4170000004},{"$f":"+N1775","v":-10467856.053000003},{"$f":"+O1775","v":-156365.0055},{"$f":"SUM(L1869:O1869)","v":-12870486.342500003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1869","v":31618},"Depreciação do Ano",null,18,null,null," =",null,18088,null,{"$f":"+L1841","v":-26201.980999999996},{"$f":"+M1841","v":-401109.99775000004},{"$f":"+N1841","v":-1908064.9008000006},{"$f":"+O1841","v":-31273.001100000005},{"$f":"SUM(L1870:O1870)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1870","v":31618},"Baixa Depreciação",null,18,null,null," =",null,18089,null,{"$f":"+L1872-L1869-L1870","v":0},{"$f":"+M1872-M1869-M1870","v":0},{"$f":"+N1872-N1869-N1870","v":2120072.1119999997},{"$f":"+O1872-O1869-O1870","v":0},{"$f":"SUM(L1871:O1871)","v":2120072.1119999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1871","v":31618},"Saldo final da Depreciação",null,18,null,null,null,null,18090,null,{"$f":"+L1860","v":-209615.84799999997},{"$f":"+M1860","v":-2463961.41475},{"$f":"+N1860","v":-10255848.841800004},{"$f":"+O1860","v":-187638.00659999999},{"$f":"SUM(L1872:O1872)","v":-13117064.111150004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,18,null,null,null,null,18091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,18,null,null," =",null,18092,null,{"$f":"+L1866+L1872","v":36991.032000000036},{"$f":"+M1866+M1872","v":1311191.5052499999},{"$f":"+N1866+N1872","v":10944872.278199997},{"$f":"+O1866+O1872","v":159839.78339999999},{"$f":"SUM(L1874:O1874)","v":12452894.598849997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,18,null,null,null,null,18093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,18,null,null,null,null,18094,null,{"$f":"-L1865-L1871","v":0},{"$f":"-M1865-M1871","v":0},{"$f":"-N1865-N1871","v":235563.56799999997},{"$f":"-O1865-O1871","v":0},{"$f":"SUM(L1876:O1876)","v":235563.56799999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,18,null,null,null,null,18095,null,{"$f":"+L1865+L1871","v":0},{"$f":"+M1865+M1871","v":0},{"$f":"+N1865+N1871","v":-235563.56799999997},{"$f":"+O1865+O1871","v":0},{"$f":"SUM(L1877:O1877)","v":-235563.56799999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1874+1","v":19},null,null,null,null,{"$f":"+E1879*1000","v":19000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1879+1","v":19001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1784","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1879","v":19},null,null,null,null,19002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1881*100+E1882","v":31119},"0 a 1 ano",0,{"$f":"+E1881","v":19},null,null," =",null,19003,null,{"$f":"+R1882","v":1},{"$f":"+S1882","v":3},{"$f":"+T1882","v":12},{"$f":"+U1882","v":0},{"$f":"SUM(L1882:O1882)","v":16},null,{"$f":"+R1898","v":1},{"$f":"+S1898","v":3},{"$f":"+T1898","v":12},{"$f":"+U1898","v":0},{"$f":"SUM(R1882:U1882)","v":16},null,0,{"$f":"+Y1881-X1882+(T1882*D1882)","v":324},0,0,{"$f":"+Y$232-AA1882","v":324},0,{"$f":"IF(AB1882+1>0,0,IF(Z1882<AC1882,Z1882,AC1882)-AE1883)","v":0},0,null," "]
[" ",{"$f":"+B1882","v":31119},"1 a 2 anos",{"$f":"+D1882+1","v":1},{"$f":"+E1882","v":19},null,null," =",null,19004,null,{"$f":"+L1785-R1883","v":0},{"$f":"+M1785-S1883","v":0},{"$f":"+N1785-T1883","v":8},{"$f":"+O1785-U1883","v":0},{"$f":"SUM(L1883:O1883)","v":8},null,{"$f":"IF($D1883>R$18-1,L1785,0)","v":0},{"$f":"IF($D1883>S$18-1,M1785,0)","v":0},{"$f":"+AD1883","v":0},{"$f":"IF($D1883>U$18-1,O1785,0)","v":0},{"$f":"+AD1883","v":0},null,{"$f":"+N1786*($D1883+1)","v":16},308,{"$f":"+N1785","v":8},{"$f":"+Z1883*D1883+AA1882","v":8},316,{"$f":"ROUNDUP(-AB1883/D1883,0)+AE1884","v":-304},0,{"$f":"+T1883+AE1884","v":12},null," "]
[" ",{"$f":"+B1883","v":31119},"2 a 3 anos",{"$f":"+D1883+1","v":2},{"$f":"+E1883","v":19},null,null," =",null,19005,null,{"$f":"+L1786-R1884","v":0},0,8,0,8,null,0,0,0,0,0,null,{"$f":"+N1787*($D1884+1)","v":21},287,{"$f":"+N1786","v":8},24,300,-138,0,12,null," "]
[" ",31119,"3 a 4 anos",3,19,null,null," =",null,19006,null,0,0,7,0,7,null,0,0,0,0,0,null,28,259,7,45,279,-81,0,12,null," "]
[" ",31119,"4 a 5 anos",4,19,null,null," =",null,19007,null,0,2,7,0,9,null,0,0,0,0,0,null,40,219,7,73,251,-51,0,12,null," "]
[" ",31119,"5 a 6 anos",5,19,null,null," =",null,19008,null,0,3,8,0,11,null,0,0,0,0,0,null,42,177,8,113,211,-31,0,12,null," "]
[" ",31119,"6 a 7 anos",6,19,null,null," =",null,19009,null,0,3,7,1,11,null,0,0,0,0,0,null,56,121,7,155,169,-17,0,12,null," "]
[" ",31119,"7 a 8 anos",7,19,null,null," =",null,19010,null,0,3,8,0,11,null,0,0,0,0,0,null,56,65,8,211,113,-5,0,12,null," "]
[" ",31119,"8 a 9 anos",8,19,null,null," =",null,19011,null,0,0,7,0,7,null,1,3,0,0,0,null,0,65,7,267,57,4,0,12,null," "]
[" ",31119,"9 a 10 anos",9,19,null,null," =",null,19012,null,0,0,0,0,0,null,0,0,{"$f":"+AD1891","v":0},0,{"$f":"+AD1891","v":0},null,120,{"$f":"+Y1890-X1891+(T1891*D1891)","v":-55},0,267,57,5,0,12,null," "]
[" ",31119,"10 a 11 anos",10,19,null,null," =",null,19013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1892","v":12},0,{"$f":"SUM(R1892:U1892)","v":12},null,0,65,12,387,-63,7,{"$f":"IF(AB1892+1>0,0,IF(Z1892-AC1892,Z1892,AC1892)-AE1893)","v":12},12,null," "]
[" ",31119,"11 a 12 anos",11,19,null,null," =",null,19014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,6,0,0,null," "]
[" ",31119,"12 a 13 anos",12,19,null,null," =",null,19015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,6,0,0,null," "]
[" ",31119,"13 a 14 anos",13,19,null,null," =",null,19016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,5,0,0,null," "]
[" ",31119,"14 a 15 anos",14,19,null,null," =",null,19017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,5,0,0,null," "]
[" ",31119,"+ de 15 anos",15,19,null,null," =",null,19018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19019,null,{"$f":"SUM(L1882:L1897)","v":1},{"$f":"SUM(M1882:M1897)","v":14},{"$f":"SUM(N1882:N1897)","v":72},{"$f":"SUM(O1882:O1897)","v":1},{"$f":"SUM(L1898:O1898)","v":88},null,{"$f":"SUM(R1883:R1897)","v":1},{"$f":"SUM(S1883:S1897)","v":3},{"$f":"SUM(T1883:T1897)","v":12},{"$f":"SUM(U1883:U1897)","v":0},{"$f":"SUM(V1883:V1897)","v":12},null,{"$f":"SUM(X1882:X1897)","v":379},0,{"$f":"SUM(Z1882:Z1897)","v":72},387,-63,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,19020,null,{"$f":"SUMPRODUCT($D1882:$D1897,L1882:L1897)","v":0},{"$f":"SUMPRODUCT($D1882:$D1897,M1882:M1897)","v":62},{"$f":"SUMPRODUCT($D1882:$D1897,N1882:N1897)","v":267},{"$f":"SUMPRODUCT($D1882:$D1897,O1882:O1897)","v":6},{"$f":"SUM(L1899:O1899)","v":335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,19021,null,{"$f":"+L1899/L1898","v":0},{"$f":"+M1899/M1898","v":4.4285714285714288},{"$f":"+N1899/N1898","v":3.7083333333333335},{"$f":"+O1899/O1898","v":6},{"$f":"+P1899/P1898","v":3.8068181818181817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1805","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,19023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1902*100+E1903","v":31219},"0 a 1 ano",0,{"$f":"+E1897","v":19},null,null," =",null,19024,null,{"$f":"+L$16*L1882","v":246606.88},808961.34000000008,3533453.5200000005,0,{"$f":"SUM(L1903:O1903)","v":4589021.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1903","v":31219},"1 a 2 anos",{"$f":"+D1903+1","v":1},{"$f":"+E1903","v":19},null,null," =",null,19025,null,0,0,2355635.6800000002,0,{"$f":"SUM(L1904:O1904)","v":2355635.6800000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1904","v":31219},"2 a 3 anos",{"$f":"+D1904+1","v":2},{"$f":"+E1904","v":19},null,null," =",null,19026,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"3 a 4 anos",3,19,null,null," =",null,19027,null,0,0,2061181.2200000002,0,2061181.2200000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"4 a 5 anos",4,19,null,null," =",null,19028,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"5 a 6 anos",5,19,null,null," =",null,19029,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"6 a 7 anos",6,19,null,null," =",null,19030,null,0,808961.34000000008,2061181.2200000002,347477.79,3217620.3500000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"7 a 8 anos",7,19,null,null," =",null,19031,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"8 a 9 anos",8,19,null,null," =",null,19032,null,0,0,2061181.2200000002,0,2061181.2200000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"9 a 10 anos",9,19,null,null," =",null,19033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"10 a 11 anos",10,19,null,null," =",null,19034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"11 a 12 anos",11,19,null,null," =",null,19035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"12 a 13 anos",12,19,null,null," =",null,19036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"13 a 14 anos",13,19,null,null," =",null,19037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"14 a 15 anos",14,19,null,null," =",null,19038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"+ de 15 anos",15,19,null,null," =",null,19039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19040,null,{"$f":"SUM(L1903:L1918)","v":246606.88},{"$f":"SUM(M1903:M1918)","v":3775152.92},{"$f":"SUM(N1903:N1918)","v":21200721.120000001},{"$f":"SUM(O1903:O1918)","v":347477.79},{"$f":"SUM(P1903:P1918)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1824","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,19042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1921*100+E1922","v":31319},"0 a 1 ano",0,{"$f":"+E1916","v":19},null,null," =",null,19043,null,{"$f":"+L1903*-L$25","v":-26201.981},{"$f":"+M1903*-M$25","v":-85952.14237500001},{"$f":"+N1903*-N$25","v":-318010.81680000003},{"$f":"+O1903*-O$25","v":0},{"$f":"SUM(L1922:O1922)","v":-430164.94017500005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1922","v":31319},"1 a 2 anos",{"$f":"+D1922+1","v":1},{"$f":"+E1922","v":19},null,null," =",null,19044,null,{"$f":"+L1904*-L$26","v":0},{"$f":"+M1904*-M$26","v":0},{"$f":"+N1904*-N$26","v":-212007.21120000005},{"$f":"+O1904*-O$26","v":0},{"$f":"SUM(L1923:O1923)","v":-212007.21120000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1923","v":31319},"2 a 3 anos",{"$f":"+D1923+1","v":2},{"$f":"+E1923","v":19},null,null," =",null,19045,null,{"$f":"+L1905*-L$27","v":0},{"$f":"+M1905*-M$27","v":0},{"$f":"+N1905*-N$27","v":-212007.21120000005},{"$f":"+O1905*-O$27","v":0},-212007.21120000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"3 a 4 anos",3,19,null,null," =",null,19046,null,{"$f":"+L1906*-L$28","v":0},{"$f":"+M1906*-M$28","v":0},{"$f":"+N1906*-N$28","v":-185506.30980000005},{"$f":"+O1906*-O$28","v":0},-185506.30980000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"4 a 5 anos",4,19,null,null," =",null,19047,null,{"$f":"+L1907*-L$29","v":0},{"$f":"+M1907*-M$29","v":-57301.428250000004},{"$f":"+N1907*-N$29","v":-185506.30980000008},{"$f":"+O1907*-O$29","v":0},-242807.73805000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"5 a 6 anos",5,19,null,null," =",null,19048,null,{"$f":"+L1908*-L$30","v":0},{"$f":"+M1908*-M$30","v":-85952.14237500001},{"$f":"+N1908*-N$30","v":-212007.21120000008},{"$f":"+O1908*-O$30","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"6 a 7 anos",6,19,null,null," =",null,19049,null,{"$f":"+L1909*-L$31","v":0},{"$f":"+M1909*-M$31","v":-85952.142374999996},{"$f":"+N1909*-N$31","v":-185506.30980000008},{"$f":"+O1909*-O$31","v":-31273.001100000005},-302731.45327500009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"7 a 8 anos",7,19,null,null," =",null,19050,null,{"$f":"+L1910*-L$32","v":0},{"$f":"+M1910*-M$32","v":-85952.142374999996},{"$f":"+N1910*-N$32","v":-212007.21120000008},{"$f":"+O1910*-O$32","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"8 a 9 anos",8,19,null,null," =",null,19051,null,{"$f":"+L1911*-L$33","v":0},{"$f":"+M1911*-M$33","v":0},{"$f":"+N1911*-N$33","v":-185506.30980000008},{"$f":"+O1911*-O$33","v":0},-185506.30980000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"9 a 10 anos",9,19,null,null," =",null,19052,null,{"$f":"+L1912*-L$34","v":0},{"$f":"+M1912*-M$34","v":0},{"$f":"+N1912*-N$34","v":0},{"$f":"+O1912*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"10 a 11 anos",10,19,null,null," =",null,19053,null,{"$f":"+L1913*-L$35","v":0},{"$f":"+M1913*-M$35","v":0},{"$f":"+N1913*-N$35","v":0},{"$f":"+O1913*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"11 a 12 anos",11,19,null,null," =",null,19054,null,{"$f":"+L1914*-L$36","v":0},{"$f":"+M1914*-M$36","v":0},{"$f":"+N1914*-N$36","v":0},{"$f":"+O1914*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"12 a 13 anos",12,19,null,null," =",null,19055,null,{"$f":"+L1915*-L$37","v":0},{"$f":"+M1915*-M$37","v":0},{"$f":"+N1915*-N$37","v":0},{"$f":"+O1915*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"13 a 14 anos",13,19,null,null," =",null,19056,null,{"$f":"+L1916*-L$38","v":0},{"$f":"+M1916*-M$38","v":0},{"$f":"+N1916*-N$38","v":0},{"$f":"+O1916*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"14 a 15 anos",14,19,null,null," =",null,19057,null,{"$f":"+L1917*-L$39","v":0},{"$f":"+M1917*-M$39","v":0},{"$f":"+N1917*-N$39","v":0},{"$f":"+O1917*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"+ de 15 anos",15,19,null,null," =",null,19058,null,{"$f":"+L1918*-L$40","v":0},{"$f":"+M1918*-M$40","v":0},{"$f":"+N1918*-N$40","v":0},{"$f":"+O1918*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19059,null,{"$f":"SUM(L1922:L1937)","v":-26201.981},{"$f":"SUM(M1922:M1937)","v":-401109.99775000004},{"$f":"SUM(N1922:N1937)","v":-1908064.9008000006},{"$f":"SUM(O1922:O1937)","v":-31273.001100000005},{"$f":"SUM(P1922:P1937)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1843","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,19061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1940*100+E1941","v":31419},"0 a 1 ano",0,{"$f":"+E1918","v":19},null,null," =",null,19062,null,{"$f":"+L1903*-L$62","v":-26201.981},{"$f":"+M1903*-M$62","v":-85952.14237500001},{"$f":"+N1903*-N$62","v":-318010.81680000003},{"$f":"+O1903*-O$62","v":0},{"$f":"SUM(L1941:O1941)","v":-430164.94017500005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1941","v":31419},"1 a 2 anos",{"$f":"+D1941+1","v":1},{"$f":"+E1941","v":19},null,null," =",null,19063,null,{"$f":"+L1904*-L$63","v":0},{"$f":"+M1904*-M$63","v":0},{"$f":"+N1904*-N$63","v":-424014.42240000004},{"$f":"+O1904*-O$63","v":0},{"$f":"SUM(L1942:O1942)","v":-424014.42240000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1942","v":31419},"2 a 3 anos",{"$f":"+D1942+1","v":2},{"$f":"+E1942","v":19},null,null," =",null,19064,null,{"$f":"+L1905*-L$64","v":0},{"$f":"+M1905*-M$64","v":0},{"$f":"+N1905*-N$64","v":-636021.63360000006},{"$f":"+O1905*-O$64","v":0},-636021.63360000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"3 a 4 anos",3,19,null,null," =",null,{"$f":"+J1943+1","v":19065},null,{"$f":"+L1906*-L$65","v":0},{"$f":"+M1906*-M$65","v":0},{"$f":"+N1906*-N$65","v":-742025.23920000019},{"$f":"+O1906*-O$65","v":0},-742025.23920000019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"4 a 5 anos",4,19,null,null," =",null,19066,null,{"$f":"+L1907*-L$66","v":0},{"$f":"+M1907*-M$66","v":-286507.14125000004},{"$f":"+N1907*-N$66","v":-927531.54900000023},{"$f":"+O1907*-O$66","v":0},-1214038.6902500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"5 a 6 anos",5,19,null,null," =",null,19067,null,{"$f":"+L1908*-L$67","v":0},{"$f":"+M1908*-M$67","v":-515712.85425000003},{"$f":"+N1908*-N$67","v":-1272043.2672000001},{"$f":"+O1908*-O$67","v":0},-1787756.1214500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"6 a 7 anos",6,19,null,null," =",null,19068,null,{"$f":"+L1909*-L$68","v":0},{"$f":"+M1909*-M$68","v":-601664.99662500003},{"$f":"+N1909*-N$68","v":-1298544.1686000004},{"$f":"+O1909*-O$68","v":-218911.00770000002},-2119120.1729250005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"7 a 8 anos",7,19,null,null," =",null,19069,null,{"$f":"+L1910*-L$69","v":0},{"$f":"+M1910*-M$69","v":-687617.13899999997},{"$f":"+N1910*-N$69","v":-1696057.6896000006},{"$f":"+O1910*-O$69","v":0},-2383674.8286000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"8 a 9 anos",8,19,null,null," =",null,19070,null,{"$f":"+L1911*-L$70","v":0},{"$f":"+M1911*-M$70","v":0},{"$f":"+N1911*-N$70","v":-1669556.7882000008},{"$f":"+O1911*-O$70","v":0},-1669556.7882000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"9 a 10 anos",9,19,null,null," =",null,19071,null,{"$f":"+L1912*-L$71","v":0},{"$f":"+M1912*-M$71","v":0},{"$f":"+N1912*-N$71","v":0},{"$f":"+O1912*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"10 a 11 anos",10,19,null,null," =",null,19072,null,{"$f":"+L1913*-L$72","v":0},{"$f":"+M1913*-M$72","v":0},{"$f":"+N1913*-N$72","v":0},{"$f":"+O1913*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"11 a 12 anos",11,19,null,null," =",null,19073,null,{"$f":"+L1914*-L$73","v":0},{"$f":"+M1914*-M$73","v":0},{"$f":"+N1914*-N$73","v":0},{"$f":"+O1914*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"12 a 13 anos",12,19,null,null," =",null,19074,null,{"$f":"+L1915*-L$74","v":0},{"$f":"+M1915*-M$74","v":0},{"$f":"+N1915*-N$74","v":0},{"$f":"+O1915*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"13 a 14 anos",13,19,null,null," =",null,19075,null,{"$f":"+L1916*-L$75","v":0},{"$f":"+M1916*-M$75","v":0},{"$f":"+N1916*-N$75","v":0},{"$f":"+O1916*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"14 a 15 anos",14,19,null,null," =",null,19076,null,{"$f":"+L1917*-L$76","v":0},{"$f":"+M1917*-M$76","v":0},{"$f":"+N1917*-N$76","v":0},{"$f":"+O1917*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"+ de 15 anos",15,19,null,null," =",null,19077,null,{"$f":"+L1918*-L$77","v":0},{"$f":"+M1918*-M$77","v":0},{"$f":"+N1918*-N$77","v":0},{"$f":"+O1918*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19078,null,{"$f":"SUM(L1941:L1956)","v":-26201.981},{"$f":"SUM(M1941:M1956)","v":-2177454.2735000001},{"$f":"SUM(N1941:N1956)","v":-8983805.5746000018},{"$f":"SUM(O1941:O1956)","v":-218911.00770000002},{"$f":"SUM(P1941:P1956)","v":-11406372.836800002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1862","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,19080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1959*100+E1960","v":31519},"Saldo inicial",null,{"$f":"+E1956","v":19},null,null," =",null,19081,null,{"$f":"+L1866","v":246606.88},{"$f":"+M1866","v":3775152.92},{"$f":"+N1866","v":21200721.120000001},{"$f":"+O1866","v":347477.79},{"$f":"SUM(L1960:O1960)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1960","v":31519},"Aquisições",null,{"$f":"+E1960","v":19},null,null," =",null,19082,null,{"$f":"+L1903","v":246606.88},{"$f":"+M1903","v":808961.34000000008},{"$f":"+N1903","v":3533453.5200000005},{"$f":"+O1903","v":0},{"$f":"SUM(L1961:O1961)","v":4589021.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1961","v":31519},"Baixa",null,{"$f":"+E1961","v":19},null,null," =",null,19083,null,{"$f":"-L1960-L1961+L1963","v":-246606.88},{"$f":"-M1960-M1961+M1963","v":-808961.33999999985},{"$f":"-N1960-N1961+N1963","v":-3533453.5199999996},{"$f":"-O1960-O1961+O1963","v":0},{"$f":"SUM(L1962:O1962)","v":-4589021.7399999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1962","v":31519},"Saldo final",null,19,null,null," =",null,19084,null,{"$f":"+L1919","v":246606.88},{"$f":"+M1919","v":3775152.92},{"$f":"+N1919","v":21200721.120000001},{"$f":"+O1919","v":347477.79},{"$f":"SUM(L1963:O1963)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,19,null,null,null,null,19085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1868","v":316},"DEPRECIAÇÃO ACUMULADA",null,19,null,null,null,null,19086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1965*100+E1966","v":31619},"Saldo inicial",null,19,null,null," =",null,19087,null,{"$f":"+L1872","v":-209615.84799999997},{"$f":"+M1872","v":-2463961.41475},{"$f":"+N1872","v":-10255848.841800004},{"$f":"+O1872","v":-187638.00659999999},{"$f":"SUM(L1966:O1966)","v":-13117064.111150004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1966","v":31619},"Depreciação do Ano",null,19,null,null," =",null,19088,null,{"$f":"+L1938","v":-26201.981},{"$f":"+M1938","v":-401109.99775000004},{"$f":"+N1938","v":-1908064.9008000006},{"$f":"+O1938","v":-31273.001100000005},{"$f":"SUM(L1967:O1967)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1967","v":31619},"Baixa Depreciação",null,19,null,null," =",null,19089,null,{"$f":"+L1969-L1966-L1967","v":209615.84799999997},{"$f":"+M1969-M1966-M1967","v":687617.13899999997},{"$f":"+N1969-N1966-N1967","v":3180108.1680000033},{"$f":"+O1969-O1966-O1967","v":0},{"$f":"SUM(L1968:O1968)","v":4077341.1550000031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1968","v":31619},"Saldo final da Depreciação",null,19,null,null,null,null,19090,null,{"$f":"+L1957","v":-26201.981},{"$f":"+M1957","v":-2177454.2735000001},{"$f":"+N1957","v":-8983805.5746000018},{"$f":"+O1957","v":-218911.00770000002},{"$f":"SUM(L1969:O1969)","v":-11406372.836800002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,19,null,null,null,null,19091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,19,null,null," =",null,19092,null,{"$f":"+L1963+L1969","v":220404.899},{"$f":"+M1963+M1969","v":1597698.6464999998},{"$f":"+N1963+N1969","v":12216915.545399999},{"$f":"+O1963+O1969","v":128566.78229999996},{"$f":"SUM(L1971:O1971)","v":14163585.873199997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,19,null,null,null,null,19093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,19,null,null,null,null,19094,null,{"$f":"-L1962-L1968","v":36991.032000000036},{"$f":"-M1962-M1968","v":121344.20099999988},{"$f":"-N1962-N1968","v":353345.35199999623},{"$f":"-O1962-O1968","v":0},{"$f":"SUM(L1973:O1973)","v":511680.58499999612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,19,null,null,null,null,19095,null,{"$f":"+L1962+L1968","v":-36991.032000000036},{"$f":"+M1962+M1968","v":-121344.20099999988},{"$f":"+N1962+N1968","v":-353345.35199999623},{"$f":"+O1962+O1968","v":0},{"$f":"SUM(L1974:O1974)","v":-511680.58499999612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1971+1","v":20},null,null,null,null,{"$f":"+E1976*1000","v":20000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1976+1","v":20001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1881","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1976","v":20},null,null,null,null,20002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$153","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1978*100+E1979","v":31120},"0 a 1 ano",0,{"$f":"+E1978","v":20},null,null," =",null,20003,null,{"$f":"+R1979","v":0},{"$f":"+S1979","v":3},{"$f":"+T1979","v":2},{"$f":"+U1979","v":0},{"$f":"SUM(L1979:O1979)","v":5},null,{"$f":"+R1995","v":0},{"$f":"+S1995","v":3},{"$f":"+T1995","v":2},{"$f":"+U1995","v":0},{"$f":"SUM(R1979:U1979)","v":5},null,0,{"$f":"+Y1978-X1979+(T1979*D1979)","v":324},0,0,{"$f":"+Y$232-AA1979","v":324},0,{"$f":"IF(AB1979+1>0,0,IF(Z1979<AC1979,Z1979,AC1979)-AE1980)","v":0},0,null," "]
[" ",{"$f":"+B1979","v":31120},"1 a 2 anos",{"$f":"+D1979+1","v":1},{"$f":"+E1979","v":20},null,null," =",null,20004,null,{"$f":"+L1882-R1980","v":1},{"$f":"+M1882-S1980","v":3},{"$f":"+N1882-T1980","v":12},{"$f":"+O1882-U1980","v":0},{"$f":"SUM(L1980:O1980)","v":16},null,{"$f":"IF($D1980>R$18-1,L1882,0)","v":0},{"$f":"IF($D1980>S$18-1,M1882,0)","v":0},{"$f":"+AD1980","v":0},{"$f":"IF($D1980>U$18-1,O1882,0)","v":0},{"$f":"+AD1980","v":0},null,{"$f":"+N1883*($D1980+1)","v":16},308,{"$f":"+N1882","v":12},{"$f":"+Z1980*D1980+AA1979","v":12},312,{"$f":"ROUNDUP(-AB1980/D1980,0)+AE1981","v":-310},0,{"$f":"+T1980+AE1981","v":2},null," "]
[" ",{"$f":"+B1980","v":31120},"2 a 3 anos",{"$f":"+D1980+1","v":2},{"$f":"+E1980","v":20},null,null," =",null,20005,null,{"$f":"+L1883-R1981","v":0},0,8,0,8,null,0,0,0,0,0,null,{"$f":"+N1884*($D1981+1)","v":24},284,{"$f":"+N1883","v":8},28,296,-146,0,2,null," "]
[" ",31120,"3 a 4 anos",3,20,null,null," =",null,20006,null,0,0,8,0,8,null,0,0,0,0,0,null,28,256,8,52,272,-89,0,2,null," "]
[" ",31120,"4 a 5 anos",4,20,null,null," =",null,20007,null,0,0,7,0,7,null,0,0,0,0,0,null,35,221,7,80,244,-59,0,2,null," "]
[" ",31120,"5 a 6 anos",5,20,null,null," =",null,20008,null,0,2,7,0,9,null,0,0,0,0,0,null,48,173,7,115,209,-40,0,2,null," "]
[" ",31120,"6 a 7 anos",6,20,null,null," =",null,20009,null,0,3,8,0,11,null,0,0,0,0,0,null,49,124,8,163,161,-25,0,2,null," "]
[" ",31120,"7 a 8 anos",7,20,null,null," =",null,20010,null,0,3,7,1,11,null,0,0,0,0,0,null,64,60,7,212,112,-14,0,2,null," "]
[" ",31120,"8 a 9 anos",8,20,null,null," =",null,20011,null,0,0,8,0,8,null,0,3,0,0,0,null,63,-3,8,276,48,-4,0,2,null," "]
[" ",31120,"9 a 10 anos",9,20,null,null," =",null,20012,null,0,0,5,0,5,null,0,0,{"$f":"+AD1988","v":2},0,{"$f":"+AD1988","v":2},null,0,{"$f":"+Y1987-X1988+(T1988*D1988)","v":15},7,339,-15,2,2,2,null," "]
[" ",31120,"10 a 11 anos",10,20,null,null," =",null,20013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1989","v":0},0,{"$f":"SUM(R1989:U1989)","v":0},null,0,15,0,339,-15,2,{"$f":"IF(AB1989+1>0,0,IF(Z1989-AC1989,Z1989,AC1989)-AE1990)","v":0},0,null," "]
[" ",31120,"11 a 12 anos",11,20,null,null," =",null,20014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"12 a 13 anos",12,20,null,null," =",null,20015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"13 a 14 anos",13,20,null,null," =",null,20016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"14 a 15 anos",14,20,null,null," =",null,20017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"+ de 15 anos",15,20,null,null," =",null,20018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,1,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20019,null,{"$f":"SUM(L1979:L1994)","v":1},{"$f":"SUM(M1979:M1994)","v":14},{"$f":"SUM(N1979:N1994)","v":72},{"$f":"SUM(O1979:O1994)","v":1},{"$f":"SUM(L1995:O1995)","v":88},null,{"$f":"SUM(R1980:R1994)","v":0},{"$f":"SUM(S1980:S1994)","v":3},{"$f":"SUM(T1980:T1994)","v":2},{"$f":"SUM(U1980:U1994)","v":0},{"$f":"SUM(V1980:V1994)","v":2},null,{"$f":"SUM(X1979:X1994)","v":327},0,{"$f":"SUM(Z1979:Z1994)","v":72},339,-15,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,20020,null,{"$f":"SUMPRODUCT($D1979:$D1994,L1979:L1994)","v":1},{"$f":"SUMPRODUCT($D1979:$D1994,M1979:M1994)","v":52},{"$f":"SUMPRODUCT($D1979:$D1994,N1979:N1994)","v":321},{"$f":"SUMPRODUCT($D1979:$D1994,O1979:O1994)","v":7},{"$f":"SUM(L1996:O1996)","v":381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,20021,null,{"$f":"+L1996/L1995","v":1},{"$f":"+M1996/M1995","v":3.7142857142857144},{"$f":"+N1996/N1995","v":4.458333333333333},{"$f":"+O1996/O1995","v":7},{"$f":"+P1996/P1995","v":4.3295454545454541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1902","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,20023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1999*100+E2000","v":31220},"0 a 1 ano",0,{"$f":"+E1994","v":20},null,null," =",null,20024,null,{"$f":"+L$16*L1979","v":0},808961.34000000008,588908.92000000004,0,{"$f":"SUM(L2000:O2000)","v":1397870.2600000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2000","v":31220},"1 a 2 anos",{"$f":"+D2000+1","v":1},{"$f":"+E2000","v":20},null,null," =",null,20025,null,246606.88,808961.34000000008,3533453.5200000005,0,{"$f":"SUM(L2001:O2001)","v":4589021.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2001","v":31220},"2 a 3 anos",{"$f":"+D2001+1","v":2},{"$f":"+E2001","v":20},null,null," =",null,20026,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"3 a 4 anos",3,20,null,null," =",null,20027,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"4 a 5 anos",4,20,null,null," =",null,20028,null,0,0,2061181.2200000002,0,2061181.2200000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"5 a 6 anos",5,20,null,null," =",null,20029,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"6 a 7 anos",6,20,null,null," =",null,20030,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"7 a 8 anos",7,20,null,null," =",null,20031,null,0,808961.34000000008,2061181.2200000002,347477.79,3217620.3500000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"8 a 9 anos",8,20,null,null," =",null,20032,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"9 a 10 anos",9,20,null,null," =",null,20033,null,0,0,1472272.3,0,1472272.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"10 a 11 anos",10,20,null,null," =",null,20034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"11 a 12 anos",11,20,null,null," =",null,20035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"12 a 13 anos",12,20,null,null," =",null,20036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"13 a 14 anos",13,20,null,null," =",null,20037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"14 a 15 anos",14,20,null,null," =",null,20038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"+ de 15 anos",15,20,null,null," =",null,20039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20040,null,{"$f":"SUM(L2000:L2015)","v":246606.88},{"$f":"SUM(M2000:M2015)","v":3775152.92},{"$f":"SUM(N2000:N2015)","v":21200721.120000001},{"$f":"SUM(O2000:O2015)","v":347477.79},{"$f":"SUM(P2000:P2015)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1921","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,20042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2018*100+E2019","v":31320},"0 a 1 ano",0,{"$f":"+E2013","v":20},null,null," =",null,20043,null,{"$f":"+L2000*-L$25","v":0},{"$f":"+M2000*-M$25","v":-85952.14237500001},{"$f":"+N2000*-N$25","v":-53001.802800000005},{"$f":"+O2000*-O$25","v":0},{"$f":"SUM(L2019:O2019)","v":-138953.945175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2019","v":31320},"1 a 2 anos",{"$f":"+D2019+1","v":1},{"$f":"+E2019","v":20},null,null," =",null,20044,null,{"$f":"+L2001*-L$26","v":-26201.981},{"$f":"+M2001*-M$26","v":-85952.14237500001},{"$f":"+N2001*-N$26","v":-318010.81680000009},{"$f":"+O2001*-O$26","v":0},{"$f":"SUM(L2020:O2020)","v":-430164.94017500011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2020","v":31320},"2 a 3 anos",{"$f":"+D2020+1","v":2},{"$f":"+E2020","v":20},null,null," =",null,20045,null,{"$f":"+L2002*-L$27","v":0},{"$f":"+M2002*-M$27","v":0},{"$f":"+N2002*-N$27","v":-212007.21120000005},{"$f":"+O2002*-O$27","v":0},-212007.21120000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"3 a 4 anos",3,20,null,null," =",null,20046,null,{"$f":"+L2003*-L$28","v":0},{"$f":"+M2003*-M$28","v":0},{"$f":"+N2003*-N$28","v":-212007.21120000005},{"$f":"+O2003*-O$28","v":0},-212007.21120000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"4 a 5 anos",4,20,null,null," =",null,20047,null,{"$f":"+L2004*-L$29","v":0},{"$f":"+M2004*-M$29","v":0},{"$f":"+N2004*-N$29","v":-185506.30980000008},{"$f":"+O2004*-O$29","v":0},-185506.30980000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"5 a 6 anos",5,20,null,null," =",null,20048,null,{"$f":"+L2005*-L$30","v":0},{"$f":"+M2005*-M$30","v":-57301.428250000004},{"$f":"+N2005*-N$30","v":-185506.30980000008},{"$f":"+O2005*-O$30","v":0},-242807.73805000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"6 a 7 anos",6,20,null,null," =",null,20049,null,{"$f":"+L2006*-L$31","v":0},{"$f":"+M2006*-M$31","v":-85952.142374999996},{"$f":"+N2006*-N$31","v":-212007.21120000008},{"$f":"+O2006*-O$31","v":0},-297959.35357500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"7 a 8 anos",7,20,null,null," =",null,20050,null,{"$f":"+L2007*-L$32","v":0},{"$f":"+M2007*-M$32","v":-85952.142374999996},{"$f":"+N2007*-N$32","v":-185506.30980000008},{"$f":"+O2007*-O$32","v":-31273.001100000005},-302731.45327500009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"8 a 9 anos",8,20,null,null," =",null,20051,null,{"$f":"+L2008*-L$33","v":0},{"$f":"+M2008*-M$33","v":0},{"$f":"+N2008*-N$33","v":-212007.21120000008},{"$f":"+O2008*-O$33","v":0},-212007.21120000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"9 a 10 anos",9,20,null,null," =",null,20052,null,{"$f":"+L2009*-L$34","v":0},{"$f":"+M2009*-M$34","v":0},{"$f":"+N2009*-N$34","v":-132504.50700000004},{"$f":"+O2009*-O$34","v":0},-132504.50700000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"10 a 11 anos",10,20,null,null," =",null,20053,null,{"$f":"+L2010*-L$35","v":0},{"$f":"+M2010*-M$35","v":0},{"$f":"+N2010*-N$35","v":0},{"$f":"+O2010*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"11 a 12 anos",11,20,null,null," =",null,20054,null,{"$f":"+L2011*-L$36","v":0},{"$f":"+M2011*-M$36","v":0},{"$f":"+N2011*-N$36","v":0},{"$f":"+O2011*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"12 a 13 anos",12,20,null,null," =",null,20055,null,{"$f":"+L2012*-L$37","v":0},{"$f":"+M2012*-M$37","v":0},{"$f":"+N2012*-N$37","v":0},{"$f":"+O2012*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"13 a 14 anos",13,20,null,null," =",null,20056,null,{"$f":"+L2013*-L$38","v":0},{"$f":"+M2013*-M$38","v":0},{"$f":"+N2013*-N$38","v":0},{"$f":"+O2013*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"14 a 15 anos",14,20,null,null," =",null,20057,null,{"$f":"+L2014*-L$39","v":0},{"$f":"+M2014*-M$39","v":0},{"$f":"+N2014*-N$39","v":0},{"$f":"+O2014*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"+ de 15 anos",15,20,null,null," =",null,20058,null,{"$f":"+L2015*-L$40","v":0},{"$f":"+M2015*-M$40","v":0},{"$f":"+N2015*-N$40","v":0},{"$f":"+O2015*-O$40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20059,null,{"$f":"SUM(L2019:L2034)","v":-26201.981},{"$f":"SUM(M2019:M2034)","v":-401109.99775000004},{"$f":"SUM(N2019:N2034)","v":-1908064.9008000004},{"$f":"SUM(O2019:O2034)","v":-31273.001100000005},{"$f":"SUM(P2019:P2034)","v":-2366649.8806500011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1940","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,20061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2037*100+E2038","v":31420},"0 a 1 ano",0,{"$f":"+E2015","v":20},null,null," =",null,20062,null,{"$f":"+L2000*-L$62","v":0},{"$f":"+M2000*-M$62","v":-85952.14237500001},{"$f":"+N2000*-N$62","v":-53001.802800000005},{"$f":"+O2000*-O$62","v":0},{"$f":"SUM(L2038:O2038)","v":-138953.945175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2038","v":31420},"1 a 2 anos",{"$f":"+D2038+1","v":1},{"$f":"+E2038","v":20},null,null," =",null,20063,null,{"$f":"+L2001*-L$63","v":-52403.962},{"$f":"+M2001*-M$63","v":-171904.28475000002},{"$f":"+N2001*-N$63","v":-636021.63360000006},{"$f":"+O2001*-O$63","v":0},{"$f":"SUM(L2039:O2039)","v":-860329.88035000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2039","v":31420},"2 a 3 anos",{"$f":"+D2039+1","v":2},{"$f":"+E2039","v":20},null,null," =",null,20064,null,{"$f":"+L2002*-L$64","v":0},{"$f":"+M2002*-M$64","v":0},{"$f":"+N2002*-N$64","v":-636021.63360000006},{"$f":"+O2002*-O$64","v":0},-636021.63360000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"3 a 4 anos",3,20,null,null," =",null,{"$f":"+J2040+1","v":20065},null,{"$f":"+L2003*-L$65","v":0},{"$f":"+M2003*-M$65","v":0},{"$f":"+N2003*-N$65","v":-848028.8448000002},{"$f":"+O2003*-O$65","v":0},-848028.8448000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"4 a 5 anos",4,20,null,null," =",null,20066,null,{"$f":"+L2004*-L$66","v":0},{"$f":"+M2004*-M$66","v":0},{"$f":"+N2004*-N$66","v":-927531.54900000023},{"$f":"+O2004*-O$66","v":0},-927531.54900000023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"5 a 6 anos",5,20,null,null," =",null,20067,null,{"$f":"+L2005*-L$67","v":0},{"$f":"+M2005*-M$67","v":-343808.56949999998},{"$f":"+N2005*-N$67","v":-1113037.8588000003},{"$f":"+O2005*-O$67","v":0},-1456846.4283000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"6 a 7 anos",6,20,null,null," =",null,20068,null,{"$f":"+L2006*-L$68","v":0},{"$f":"+M2006*-M$68","v":-601664.99662500003},{"$f":"+N2006*-N$68","v":-1484050.4784000004},{"$f":"+O2006*-O$68","v":0},-2085715.4750250005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"7 a 8 anos",7,20,null,null," =",null,20069,null,{"$f":"+L2007*-L$69","v":0},{"$f":"+M2007*-M$69","v":-687617.13899999997},{"$f":"+N2007*-N$69","v":-1484050.4784000006},{"$f":"+O2007*-O$69","v":-250184.00880000004},-2421851.6262000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"8 a 9 anos",8,20,null,null," =",null,20070,null,{"$f":"+L2008*-L$70","v":0},{"$f":"+M2008*-M$70","v":0},{"$f":"+N2008*-N$70","v":-1908064.9008000009},{"$f":"+O2008*-O$70","v":0},-1908064.9008000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"9 a 10 anos",9,20,null,null," =",null,20071,null,{"$f":"+L2009*-L$71","v":0},{"$f":"+M2009*-M$71","v":0},{"$f":"+N2009*-N$71","v":-1325045.0700000005},{"$f":"+O2009*-O$71","v":0},-1325045.0700000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"10 a 11 anos",10,20,null,null," =",null,20072,null,{"$f":"+L2010*-L$72","v":0},{"$f":"+M2010*-M$72","v":0},{"$f":"+N2010*-N$72","v":0},{"$f":"+O2010*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"11 a 12 anos",11,20,null,null," =",null,20073,null,{"$f":"+L2011*-L$73","v":0},{"$f":"+M2011*-M$73","v":0},{"$f":"+N2011*-N$73","v":0},{"$f":"+O2011*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"12 a 13 anos",12,20,null,null," =",null,20074,null,{"$f":"+L2012*-L$74","v":0},{"$f":"+M2012*-M$74","v":0},{"$f":"+N2012*-N$74","v":0},{"$f":"+O2012*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"13 a 14 anos",13,20,null,null," =",null,20075,null,{"$f":"+L2013*-L$75","v":0},{"$f":"+M2013*-M$75","v":0},{"$f":"+N2013*-N$75","v":0},{"$f":"+O2013*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"14 a 15 anos",14,20,null,null," =",null,20076,null,{"$f":"+L2014*-L$76","v":0},{"$f":"+M2014*-M$76","v":0},{"$f":"+N2014*-N$76","v":0},{"$f":"+O2014*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"+ de 15 anos",15,20,null,null," =",null,20077,null,{"$f":"+L2015*-L$77","v":0},{"$f":"+M2015*-M$77","v":0},{"$f":"+N2015*-N$77","v":0},{"$f":"+O2015*-O$77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20078,null,{"$f":"SUM(L2038:L2053)","v":-52403.962},{"$f":"SUM(M2038:M2053)","v":-1890947.13225},{"$f":"SUM(N2038:N2053)","v":-10414854.250200003},{"$f":"SUM(O2038:O2053)","v":-250184.00880000004},{"$f":"SUM(P2038:P2053)","v":-12608389.353250004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1959","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,20080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2056*100+E2057","v":31520},"Saldo inicial",null,{"$f":"+E2053","v":20},null,null," =",null,20081,null,{"$f":"+L1963","v":246606.88},{"$f":"+M1963","v":3775152.92},{"$f":"+N1963","v":21200721.120000001},{"$f":"+O1963","v":347477.79},{"$f":"SUM(L2057:O2057)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2057","v":31520},"Aquisições",null,{"$f":"+E2057","v":20},null,null," =",null,20082,null,{"$f":"+L2000","v":0},{"$f":"+M2000","v":808961.34000000008},{"$f":"+N2000","v":588908.92000000004},{"$f":"+O2000","v":0},{"$f":"SUM(L2058:O2058)","v":1397870.2600000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2058","v":31520},"Baixa",null,{"$f":"+E2058","v":20},null,null," =",null,20083,null,{"$f":"-L2057-L2058+L2060","v":0},{"$f":"-M2057-M2058+M2060","v":-808961.33999999985},{"$f":"-N2057-N2058+N2060","v":-588908.92000000179},{"$f":"-O2057-O2058+O2060","v":0},{"$f":"SUM(L2059:O2059)","v":-1397870.2600000016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2059","v":31520},"Saldo final",null,20,null,null," =",null,20084,null,{"$f":"+L2016","v":246606.88},{"$f":"+M2016","v":3775152.92},{"$f":"+N2016","v":21200721.120000001},{"$f":"+O2016","v":347477.79},{"$f":"SUM(L2060:O2060)","v":25569958.710000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,20,null,null,null,null,20085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1965","v":316},"DEPRECIAÇÃO ACUMULADA",null,20,null,null,null,null,20086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2062*100+E2063","v":31620},"Saldo inicial",null,20,null,null," =",null,20087,null,{"$f":"+L1969","v":-26201.981},{"$f":"+M1969","v":-2177454.2735000001},{"$f":"+N1969","v":-8983805.5746000018},{"$f":"+O1969","v":-218911.00770000002},{"$f":"SUM(L2063:O2063)","v":-11406372.836800002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2063","v":31620},"Depreciação do Ano",null,20,null,null," =",null,20088,null,{"$f":"+L2035","v":-26201.981},{"$f":"+M2035","v":-401109.99775000004},{"$f":"+N2035","v":-1908064.9008000004},{"$f":"+O2035","v":-31273.001100000005},{"$f":"SUM(L2064:O2064)","v":-2366649.8806500006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2064","v":31620},"Baixa Depreciação",null,20,null,null," =",null,20089,null,{"$f":"+L2066-L2063-L2064","v":0},{"$f":"+M2066-M2063-M2064","v":687617.1390000002},{"$f":"+N2066-N2063-N2064","v":477016.22519999882},{"$f":"+O2066-O2063-O2064","v":0},{"$f":"SUM(L2065:O2065)","v":1164633.364199999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2065","v":31620},"Saldo final da Depreciação",null,20,null,null,null,null,20090,null,{"$f":"+L2054","v":-52403.962},{"$f":"+M2054","v":-1890947.13225},{"$f":"+N2054","v":-10414854.250200003},{"$f":"+O2054","v":-250184.00880000004},{"$f":"SUM(L2066:O2066)","v":-12608389.353250004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,20,null,null,null,null,20091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,20,null,null," =",null,20092,null,{"$f":"+L2060+L2066","v":194202.91800000001},{"$f":"+M2060+M2066","v":1884205.7877499999},{"$f":"+N2060+N2066","v":10785866.869799998},{"$f":"+O2060+O2066","v":97293.781199999939},{"$f":"SUM(L2068:O2068)","v":12961569.356749997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,20,null,null,null,null,20093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,20,null,null,null,null,20094,null,{"$f":"-L2059-L2065","v":0},{"$f":"-M2059-M2065","v":121344.20099999965},{"$f":"-N2059-N2065","v":111892.69480000297},{"$f":"-O2059-O2065","v":0},{"$f":"SUM(L2070:O2070)","v":233236.89580000262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,20,null,null,null,null,20095,null,{"$f":"+L2059+L2065","v":0},{"$f":"+M2059+M2065","v":-121344.20099999965},{"$f":"+N2059+N2065","v":-111892.69480000297},{"$f":"+O2059+O2065","v":0},{"$f":"SUM(L2071:O2071)","v":-233236.89580000262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","RESUMO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P131","v":15039621.346749999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",401,"Aquisições",null,null,null,null,null,null,null,null,{"$f":"SUM(L2076:L2095)","v":739820.64},{"$f":"SUM(M2076:M2095)","v":9168228.5199999996},{"$f":"SUM(N2076:N2095)","v":42990351.160000004},{"$f":"SUM(O2076:O2095)","v":694955.58},{"$f":"SUM(L2075:O2075)","v":53593355.900000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,82,1,null,null,null,null,{"$f":"+E2076*1000+D2076","v":1082},null,{"$f":"VLOOKUP($J2076,FC_frota,3)","v":0},{"$f":"VLOOKUP($J2076,FC_frota,4)","v":0},{"$f":"VLOOKUP($J2076,FC_frota,5)","v":0},{"$f":"VLOOKUP($J2076,FC_frota,6)","v":0},{"$f":"SUM(L2076:O2076)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2076+1","v":2019},{"$f":"+D2076","v":82},{"$f":"+E2076+1","v":2},null,null,null,null,{"$f":"+E2077*1000+D2077","v":2082},null,0,0,2650090.14,0,{"$f":"SUM(L2077:O2077)","v":2650090.14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2077+1","v":2020},{"$f":"+D2077","v":82},{"$f":"+E2077+1","v":3},null,null,null,null,{"$f":"+E2078*1000+D2078","v":3082},null,246606.88,808961.34000000008,2650090.14,0,3705658.3600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,82,4,null,null,null,null,4082,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,82,5,null,null,null,null,5082,null,0,808961.34000000008,2355635.6800000002,347477.79,3512074.8100000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,82,6,null,null,null,null,6082,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,82,7,null,null,null,null,7082,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,82,8,null,null,null,null,8082,null,0,0,3238999.06,0,3238999.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,82,9,null,null,null,null,9082,null,0,0,3533453.5200000005,0,3533453.5200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,82,10,null,null,null,null,10082,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,82,11,null,null,null,null,11082,null,246606.88,808961.34000000008,2061181.2200000002,0,3116749.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,82,12,null,null,null,null,12082,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,82,13,null,null,null,null,13082,null,0,808961.34000000008,2061181.2200000002,347477.79,3217620.3500000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,82,14,null,null,null,null,14082,null,0,808961.34000000008,2355635.6800000002,0,3164597.0200000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,82,15,null,null,null,null,15082,null,0,539307.56000000006,2061181.2200000002,0,2600488.7800000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,82,16,null,null,null,null,16082,null,0,0,2061181.2200000002,0,2061181.2200000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,82,17,null,null,null,null,17082,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,82,{"$f":"+E2092+1","v":18},null,null,null,null,18082,null,0,0,2355635.6800000002,0,2355635.6800000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,82,{"$f":"+E2093+1","v":19},null,null,null,null,19082,null,246606.88,808961.34000000008,3533453.5200000005,0,4589021.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,82,{"$f":"+E2094+1","v":20},null,null,null,null,20082,null,0,808961.34000000008,588908.92000000004,0,1397870.2600000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",402,"Depreciação do Ano",null,null,null,null,null,null,null,null,{"$f":"SUM(L2098:L2117)","v":-524039.62000000011},{"$f":"SUM(M2098:M2117)","v":-8022199.955000001},{"$f":"SUM(N2098:N2117)","v":-38161298.01600001},{"$f":"SUM(O2098:O2117)","v":-625460.022},{"$f":"SUM(L2097:O2097)","v":-47332997.613000013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,88,1,null,null,null,null,{"$f":"+E2098*1000+D2098","v":1088},null,{"$f":"VLOOKUP($J2098,FC_frota,3)","v":-26201.980999999996},{"$f":"VLOOKUP($J2098,FC_frota,4)","v":-401109.99775000004},{"$f":"VLOOKUP($J2098,FC_frota,5)","v":-1908064.9008000009},{"$f":"VLOOKUP($J2098,FC_frota,6)","v":-31273.001100000005},-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2098+1","v":2019},{"$f":"+D2098","v":88},{"$f":"+E2098+1","v":2},null,null,null,null,{"$f":"+E2099*1000+D2099","v":2088},null,-26201.980999999996,-401109.99775000004,-1908064.9008000006,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2099+1","v":2020},{"$f":"+D2099","v":88},{"$f":"+E2099+1","v":3},null,null,null,null,{"$f":"+E2100*1000+D2100","v":3088},null,-26201.981,-401109.99775000004,-1908064.9008000006,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,88,4,null,null,null,null,4088,null,-26201.981,-401109.99775000004,-1908064.9008000004,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,88,5,null,null,null,null,5088,null,-26201.981000000003,-401109.99775000004,-1908064.9008000006,-31273.001099999998,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,88,6,null,null,null,null,6088,null,-26201.981,-401109.99775000004,-1908064.9008000006,-31273.001100000001,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,88,7,null,null,null,null,7088,null,-26201.981,-401109.99775000004,-1908064.9008000004,-31273.001100000001,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,88,8,null,null,null,null,8088,null,-26201.981,-401109.99775000004,-1908064.9008000006,-31273.001100000001,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,88,9,null,null,null,null,9088,null,-26201.980999999996,-401109.99775000004,-1908064.9008000004,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,88,10,null,null,null,null,10088,null,-26201.980999999996,-401109.99775000004,-1908064.9008000006,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,88,11,null,null,null,null,11088,null,-26201.981,-401109.99775000004,-1908064.9008000004,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,88,12,null,null,null,null,12088,null,-26201.981,-401109.99775000004,-1908064.9008000004,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,88,13,null,null,null,null,13088,null,-26201.981000000003,-401109.99775000004,-1908064.9008000006,-31273.001099999998,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,88,14,null,null,null,null,14088,null,-26201.981,-401109.99775000004,-1908064.9008000006,-31273.001100000001,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,88,15,null,null,null,null,15088,null,-26201.981,-401109.99775000004,-1908064.9008000006,-31273.001100000001,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,88,16,null,null,null,null,16088,null,-26201.981,-401109.99775000004,-1908064.9008000006,-31273.001100000001,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,88,17,null,null,null,null,17088,null,-26201.980999999996,-401109.99775000004,-1908064.9008000006,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,88,18,null,null,null,null,18088,null,-26201.980999999996,-401109.99775000004,-1908064.9008000006,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,88,19,null,null,null,null,19088,null,-26201.981,-401109.99775000004,-1908064.9008000006,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,88,20,null,null,null,null,20088,null,-26201.981,-401109.99775000004,-1908064.9008000004,-31273.001100000005,-2366649.8806500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",403,"Venda de Ativo - Veiculos",null,null,null,null,null,null,null,null,{"$f":"SUM(L2120:L2139)","v":110973.09600000011},{"$f":"SUM(M2120:M2139)","v":1375234.2779999978},{"$f":"SUM(N2120:N2139)","v":6657615.3405999802},{"$f":"SUM(O2120:O2139)","v":194587.56239999988},{"$f":"SUM(L2119:O2119)","v":8338410.2769999783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,94,1,null,null,null,null,{"$f":"+E2120*1000+D2120","v":1094},null,{"$f":"VLOOKUP($J2120,FC_frota,3)","v":0},{"$f":"VLOOKUP($J2120,FC_frota,4)","v":0},{"$f":"VLOOKUP($J2120,FC_frota,5)","v":0},{"$f":"VLOOKUP($J2120,FC_frota,6)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2120+1","v":2019},{"$f":"+D2120","v":94},{"$f":"+E2120+1","v":2},null,null,null,null,{"$f":"+E2121*1000+D2121","v":2094},null,0,0,742025.23920000368,0,742025.23920000368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2121+1","v":2020},{"$f":"+D2121","v":94},{"$f":"+E2121+1","v":3},null,null,null,null,{"$f":"+E2122*1000+D2122","v":3094},null,36991.032000000036,121344.20099999988,662522.53499999666,0,820857.76799999655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,94,4,null,null,null,null,4094,null,0,121344.20099999965,500572.58199999901,0,621916.78299999866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,94,5,null,null,null,null,5094,null,0,121344.20099999872,447570.77920000092,97293.781199999939,666208.76139999961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,94,6,null,null,null,null,6094,null,0,121344.20100000035,394568.97639999376,0,515913.17739999411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,94,7,null,null,null,null,7094,null,0,80896.134000000602,232619.02340000169,0,313515.1574000023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,94,8,null,null,null,null,8094,null,0,0,323899.90599999763,0,323899.90599999763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,94,9,null,null,null,null,9094,null,0,0,353345.35199999856,0,353345.35199999856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,94,10,null,null,null,null,10094,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,94,11,null,null,null,null,11094,null,36991.032000000036,121344.20099999988,391624.43179999525,0,549959.66479999514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,94,12,null,null,null,null,12094,null,0,121344.20099999965,394568.9764000033,0,515913.17740000295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,94,13,null,null,null,null,13094,null,0,121344.20099999872,312121.72759999731,97293.781199999939,530759.709799996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,94,14,null,null,null,null,14094,null,0,121344.20100000035,341567.17359999777,0,462911.37459999812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,94,15,null,null,null,null,15094,null,0,80896.134000000602,285620.82619999931,0,366516.96019999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,94,16,null,null,null,null,16094,null,0,0,259119.92479999759,0,259119.92479999759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,94,17,null,null,null,null,17094,null,0,0,315066.27219999977,0,315066.27219999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,94,18,null,null,null,null,18094,null,0,0,235563.56799999997,0,235563.56799999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,94,19,null,null,null,null,19094,null,36991.032000000036,121344.20099999988,353345.35199999623,0,511680.58499999612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,94,20,null,null,null,null,20094,null,0,121344.20099999965,111892.69480000297,0,233236.89580000262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",404,"Custo venda de Veiculos",null,null,null,null,null,null,null,null,{"$f":"SUM(L2142:L2161)","v":-110973.09600000011},{"$f":"SUM(M2142:M2161)","v":-1375234.2779999978},{"$f":"SUM(N2142:N2161)","v":-6657615.3405999802},{"$f":"SUM(O2142:O2161)","v":-194587.56239999988},{"$f":"SUM(L2141:O2141)","v":-8338410.2769999783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,95,1,null,null,null,null,{"$f":"+E2142*1000+D2142","v":1095},null,{"$f":"VLOOKUP($J2142,FC_frota,3)","v":0},{"$f":"VLOOKUP($J2142,FC_frota,4)","v":0},{"$f":"VLOOKUP($J2142,FC_frota,5)","v":0},{"$f":"VLOOKUP($J2142,FC_frota,6)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2142+1","v":2019},{"$f":"+D2142","v":95},{"$f":"+E2142+1","v":2},null,null,null,null,{"$f":"+E2143*1000+D2143","v":2095},null,0,0,-742025.23920000368,0,-742025.23920000368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2143+1","v":2020},{"$f":"+D2143","v":95},{"$f":"+E2143+1","v":3},null,null,null,null,{"$f":"+E2144*1000+D2144","v":3095},null,-36991.032000000036,-121344.20099999988,-662522.53499999666,0,-820857.76799999655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,95,4,null,null,null,null,4095,null,0,-121344.20099999965,-500572.58199999901,0,-621916.78299999866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,95,5,null,null,null,null,5095,null,0,-121344.20099999872,-447570.77920000092,-97293.781199999939,-666208.76139999961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,95,6,null,null,null,null,6095,null,0,-121344.20100000035,-394568.97639999376,0,-515913.17739999411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,95,7,null,null,null,null,7095,null,0,-80896.134000000602,-232619.02340000169,0,-313515.1574000023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,95,8,null,null,null,null,8095,null,0,0,-323899.90599999763,0,-323899.90599999763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,95,9,null,null,null,null,9095,null,0,0,-353345.35199999856,0,-353345.35199999856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,95,10,null,null,null,null,10095,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,95,11,null,null,null,null,11095,null,-36991.032000000036,-121344.20099999988,-391624.43179999525,0,-549959.66479999514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,95,12,null,null,null,null,12095,null,0,-121344.20099999965,-394568.9764000033,0,-515913.17740000295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,95,13,null,null,null,null,13095,null,0,-121344.20099999872,-312121.72759999731,-97293.781199999939,-530759.709799996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,95,14,null,null,null,null,14095,null,0,-121344.20100000035,-341567.17359999777,0,-462911.37459999812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,95,15,null,null,null,null,15095,null,0,-80896.134000000602,-285620.82619999931,0,-366516.96019999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,95,16,null,null,null,null,16095,null,0,0,-259119.92479999759,0,-259119.92479999759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,95,17,null,null,null,null,17095,null,0,0,-315066.27219999977,0,-315066.27219999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,95,18,null,null,null,null,18095,null,0,0,-235563.56799999997,0,-235563.56799999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,95,19,null,null,null,null,19095,null,-36991.032000000036,-121344.20099999988,-353345.35199999623,0,-511680.58499999612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,95,20,null,null,null,null,20095,null,0,-121344.20099999965,-111892.69480000297,0,-233236.89580000262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",405,"Saldo Valor da Frota",null,null,null,null,null,null,null,null,{"$f":"SUM(L2164:L2183)","v":2573959.3100000005},{"$f":"SUM(M2164:M2183)","v":38027924.324499995},{"$f":"SUM(N2164:N2183)","v":220222490.63399997},{"$f":"SUM(O2164:O2183)","v":3884801.6922000009},{"$f":"SUM(L2163:O2163)","v":264709175.96069998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,92,1,null,null,null,null,{"$f":"+E2164*1000+D2164","v":1092},null,{"$f":"VLOOKUP($J2164,FC_frota,3)","v":63193.013000000035},{"$f":"VLOOKUP($J2164,FC_frota,4)","v":1712301.5029999996},{"$f":"VLOOKUP($J2164,FC_frota,5)","v":10706364.165599998},{"$f":"VLOOKUP($J2164,FC_frota,6)","v":191112.78449999998},12672971.466099996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2164+1","v":2019},{"$f":"+D2164","v":92},{"$f":"+E2164+1","v":2},null,null,null,null,{"$f":"+E2165*1000+D2165","v":2092},null,36991.032000000036,1311191.5052499999,10706364.165599994,159839.78339999999,12214386.486249994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2165+1","v":2020},{"$f":"+D2165","v":92},{"$f":"+E2165+1","v":3},null,null,null,null,{"$f":"+E2166*1000+D2166","v":3092},null,220404.899,1597698.6464999998,10785866.869799998,128566.78229999996,12732537.197599996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,92,4,null,null,null,null,4092,null,194202.91800000001,1884205.7877499999,10732865.066999998,97293.781199999939,12908567.553949997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,92,5,null,null,null,null,5092,null,168000.93700000001,2170712.9290000009,10732865.066999996,316204.78889999999,13387783.721899996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,92,6,null,null,null,null,6092,null,141798.95600000001,2457220.0702500003,10785866.869800001,284931.78779999999,13669817.683850002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,92,7,null,null,null,null,7092,null,115596.97500000001,2514521.4984999998,10706364.165599998,253658.7867,13590141.425799998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,92,8,null,null,null,null,8092,null,89394.994000000006,2113411.5007499997,11713398.418799998,222385.78559999997,14138590.699149996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,92,9,null,null,null,null,9092,null,63193.013000000035,1712301.5029999996,12985441.685999999,191112.78449999998,14952048.986499997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,92,10,null,null,null,null,10092,null,36991.032000000036,1311191.5052499999,11077376.785199998,159839.78339999999,12585399.105849996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,92,11,null,null,null,null,11092,null,220404.899,1597698.6464999998,10838868.672600001,128566.78229999996,12785539.000399999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,92,12,null,null,null,null,12092,null,194202.91800000001,1884205.7877499999,10891870.475399997,97293.781199999939,13067572.962349996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,92,13,null,null,null,null,13092,null,168000.93700000001,2170712.9290000009,10732865.066999998,316204.78889999999,13387783.721899997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,92,14,null,null,null,null,14092,null,141798.95600000001,2457220.0702500003,10838868.672599999,284931.78779999999,13722819.486649998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,92,15,null,null,null,null,15092,null,115596.97500000001,2514521.4984999998,10706364.165599998,253658.7867,13590141.425799998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,92,16,null,null,null,null,16092,null,89394.994000000006,2113411.5007499997,10600360.559999999,222385.78559999997,13025552.840349998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,92,17,null,null,null,null,17092,null,63193.013000000035,1712301.5029999996,10732865.066999998,191112.78449999998,12699472.367499996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,92,18,null,null,null,null,18092,null,36991.032000000036,1311191.5052499999,10944872.278199997,159839.78339999999,12452894.598849997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,92,19,null,null,null,null,19092,null,220404.899,1597698.6464999998,12216915.545399999,128566.78229999996,14163585.873199997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,92,20,null,null,null,null,20092,null,194202.91800000001,1884205.7877499999,10785866.869799998,97293.781199999939,12961569.356749997,null,{"$f":"SUM(R2168:R2182)","v":0},{"$f":"SUM(S2168:S2182)","v":0},{"$f":"SUM(T2168:T2182)","v":0},{"$f":"SUM(U2168:U2182)","v":0},{"$f":"SUM(V2168:V2182)","v":0},null,{"$f":"SUM(X2167:X2182)","v":0},0,{"$f":"SUM(Z2167:Z2182)","v":0},{"$f":"+Z2183*D2183+AA2182","v":0},{"$f":"+Y$232-AA2183","v":324},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",406,"Idade Média dos Veiculos (anos)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,21,1,null,null,null,null,{"$f":"+E2186*1000+D2186","v":1021},null,{"$f":"VLOOKUP($J2186,FC_frota,3)","v":6},{"$f":"VLOOKUP($J2186,FC_frota,4)","v":4.1428571428571432},{"$f":"VLOOKUP($J2186,FC_frota,5)","v":4.5},{"$f":"VLOOKUP($J2186,FC_frota,6)","v":4},{"$f":"VLOOKUP($J2186,FC_frota,7)","v":4.4545454545454541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2186+1","v":2019},{"$f":"+D2186","v":21},{"$f":"+E2186+1","v":2},null,null,null,null,{"$f":"+E2187*1000+D2187","v":2021},null,7,5.1428571428571432,4.5,5,4.6363636363636367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2187+1","v":2020},{"$f":"+D2187","v":21},{"$f":"+E2187+1","v":3},null,null,null,null,{"$f":"+E2188*1000+D2188","v":3021},null,0,4.4285714285714288,4.458333333333333,6,4.4204545454545459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,21,4,null,null,null,null,4021,null,1,3.7142857142857144,4.4861111111111107,7,4.3522727272727275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,21,5,null,null,null,null,5021,null,2,3,4.4861111111111107,0,4.1704545454545459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,21,6,null,null,null,null,6021,null,3,2.2857142857142856,4.458333333333333,1,4.0568181818181817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,21,7,null,null,null,null,7021,null,4,2.1428571428571428,4.5,2,4.0909090909090908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,21,8,null,null,null,null,8021,null,5,3.1428571428571428,3.9722222222222223,3,3.8409090909090908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,21,9,null,null,null,null,9021,null,6,4.1428571428571432,3.3055555555555554,4,3.4772727272727271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,21,10,null,null,null,null,10021,null,7,5.1428571428571432,4.3055555555555554,5,4.4772727272727275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,21,11,null,null,null,null,11021,null,0,4.4285714285714288,4.4305555555555554,6,4.3977272727272725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,21,12,null,null,null,null,12021,null,1,3.7142857142857144,4.4027777777777777,7,4.2840909090909092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,21,13,null,null,null,null,13021,null,2,3,4.4861111111111107,0,4.1704545454545459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,21,14,null,null,null,null,14021,null,3,2.2857142857142856,4.4305555555555554,1,4.0340909090909092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,21,15,null,null,null,null,15021,null,4,2.1428571428571428,4.5,2,4.0909090909090908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,21,16,null,null,null,null,16021,null,5,3.1428571428571428,4.5555555555555554,3,4.3181818181818183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,21,17,null,null,null,null,17021,null,6,4.1428571428571432,4.4861111111111107,4,4.4431818181818183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,21,18,null,null,null,null,18021,null,7,5.1428571428571432,4.375,5,4.5340909090909092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,21,19,null,null,null,null,19021,null,0,4.4285714285714288,3.7083333333333335,6,3.8068181818181817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,21,20,null,null,null,null,20021,null,1,3.7142857142857144,4.458333333333333,7,4.3295454545454541,null,"F","F","F","F","F",null,"F","F","F","F","F","F","F","F",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"FxCxa","index":10,"n_rows":131,"n_cols":34,"rows_kept":131,"cut":false,"hidden":false,"merged":[[11,2,11,3],[86,2,86,3],[1,2,1,3],[2,2,2,8],[3,2,3,8],[4,2,4,8],[6,2,6,6],[9,3,9,4],[83,3,83,4],[83,6,83,7],[9,6,9,7],[7,2,7,4]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,"Fluxo_Caixa",null," ",null,null,null,null,{"$f":"+AD125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"RESULTADO ECONOMICO E FLUXO DE CAIXA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(+Calculo!$D$9,\" - \",+Calculo!$E$17)","v":"Cenário - Prefeitura Chapecó - Base Edital - Proposta"},null,null,null,{"$f":"+Apura!AB12","v":"Cenário 02"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"ITEM","DISCRIMINAÇÃO",null,null,"REFERÊNCIA",null," ",2018,{"$f":"+J10+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"+V10+1","v":2031},{"$f":"+W10+1","v":2032},2033,2034,{"$f":"+Z10+1","v":2035},2036,2037,"TOTAL",null," "]
[" ",null,null,null,null,null,null,null,null,1,{"$f":"+J11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"+V11+1","v":14},{"$f":"+W11+1","v":15},16,17,{"$f":"+Z11+1","v":18},19,20,null,null," "]
[" ","DRE","RESULTADO ECONÔMICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",100,"RECEITAS",null,null,null,"=",null,{"$f":"+J16+J23","v":26929354.800000001},{"$f":"+K16+K23","v":26929354.800000001},26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,538587096.00000024,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",101,"Receita de Tarifa",null,null,null,"=",null,{"$f":"+J18*J21","v":26823754.800000001},{"$f":"+K18*K21","v":26823754.800000001},26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,{"$f":"SUM(J16:AC16)","v":536475096.00000018},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Número de Passageiros Equivalentes","A",null,null,null,null,{"$f":"+J19*12","v":9001260},{"$f":"+J18","v":9001260},{"$f":"+K18","v":9001260},9001260,9001260,9001260,9001260,9001260,9001260,9001260,9001260,9001260,9001260,{"$f":"+V18","v":9001260},{"$f":"+W18","v":9001260},9001260,9001260,{"$f":"+Z18","v":9001260},9001260,9001260,{"$f":"SUM(J18:AC18)","v":180025200},null," "]
[" ","DRE",null,"Número de Passageiros Equivalentes","M",null,"APURA",{"$f":"+Apura!I58","v":"A58"},null,{"$f":"+Apura!AB58","v":750105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Nova Tarifa",null,null,"APURA",{"$f":"+Apura!I44","v":"A44"},null,{"$f":"+Apura!AB44","v":2.98},{"$f":"+J21","v":2.98},{"$f":"+K21","v":2.98},{"$f":"+L21","v":2.98},{"$f":"+M21","v":2.98},2.98,2.98,2.98,2.98,2.98,2.98,2.98,2.98,{"$f":"+V21","v":2.98},{"$f":"+W21","v":2.98},2.98,2.98,{"$f":"+Z21","v":2.98},2.98,{"$f":"+AB21","v":2.98},null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",102,"Receitas Complementares ",null,null,"APURA",{"$f":"+Apura!I353","v":"A353"},null,{"$f":"-Apura!AB353*12","v":105600},{"$f":"+$J23","v":105600},{"$f":"+$J23","v":105600},{"$f":"+$J23","v":105600},105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,{"$f":"SUM(J23:AC23)","v":2112000},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",200,"IMPOSTOS SOBRE VENDA",null,null,null,null,null,{"$f":"+J29","v":-538587.09600000002},{"$f":"+K29","v":-538587.09600000002},-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-10771741.920000004,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",201,"Impostos sobre Vendas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"% de Pis/Cofins e Contrib Previd s/receita",null,null,"Consumo",{"$f":"+Consumo!I373","v":"B373"},null,{"$f":"+Apura!AB382","v":0.02},{"$f":"+J28","v":0.02},{"$f":"+K28","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+V28","v":0.02},{"$f":"+W28","v":0.02},0.02,0.02,{"$f":"+Z28","v":0.02},0.02,0.02,null,null," "]
[" ","DRE",null,"Valor de Pis/Cofins e INSS",null,null,null,null,null,{"$f":"-J14*J28","v":-538587.09600000002},{"$f":"-K14*K28","v":-538587.09600000002},-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,{"$f":"SUM(J29:AC29)","v":-10771741.920000004},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",300,"CUSTOS",null,null,null,"=",null,{"$f":"SUM(J37:J39)","v":-19952821.476606242},{"$f":"SUM(K37:K39)","v":-19952821.476606242},{"$f":"SUM(L37:L39)","v":-19952821.476606242},-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,{"$f":"SUM(J31:AC31)","v":-399056429.53212494},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",301,"Gastos Variáveis","M",null,"APURA",{"$f":"+Apura!C361","v":802},null,{"$f":"-Apura!AB361","v":-678343.81458200002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",302,"Custo com Pessoal","M",null,"APURA",{"$f":"+Apura!C367","v":803},null,{"$f":"-Apura!AB367","v":-845567.21166852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",303,"Despesass Administrativas","M",null,"APURA",{"$f":"+Apura!C371","v":804},null,{"$f":"-Apura!AB371","v":-138824.0968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",304,"Gastos Variáveis","A",null,null,"=",null,{"$f":"+J33*12","v":-8140125.7749840003},{"$f":"+J37","v":-8140125.7749840003},{"$f":"+K37","v":-8140125.7749840003},-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,{"$f":"+V37","v":-8140125.7749840003},-8140125.7749840003,-8140125.7749840003,-8140125.7749840003,{"$f":"+Z37","v":-8140125.7749840003},-8140125.7749840003,-8140125.7749840003,null,null," "]
[" ","DRE",305,"Custo com Pessoal","A",null,null,"=",null,{"$f":"+J34*12","v":-10146806.540022239},{"$f":"+J38","v":-10146806.540022239},-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,-10146806.540022239,{"$f":"+Z38","v":-10146806.540022239},-10146806.540022239,-10146806.540022239,null,null," "]
[" ","DRE",306,"Despesass Administrativas","A",null,null,"=",null,{"$f":"+J35*12","v":-1665889.1616},-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,-1665889.1616,{"$f":"+Z39","v":-1665889.1616},-1665889.1616,-1665889.1616,null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",400,"DEPRECIAÇÃO",null,null,null,"=",null,{"$f":"SUM(J43:J47)","v":-2873772.7806500006},-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,-2873772.7806500006,{"$f":"SUM(J41:AC41)","v":-57475455.612999983},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",401,"Depreciação da Frota",null,null,"Frota_FC",402,null,{"$f":"+Renov_Frota!P2098","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2099","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2100","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2101","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2102","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2103","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2104","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2105","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2106","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2107","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2108","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2109","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2110","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2111","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2112","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2113","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2114","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2115","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2116","v":-2366649.8806500006},{"$f":"+Renov_Frota!P2117","v":-2366649.8806500006},{"$f":"SUM(J43:AC43)","v":-47332997.612999991},null," "]
[" ","DRE",{"$f":"+C43+1","v":402},"Depreciação de Equipamentos",null,null,"APURA",null,null,{"$f":"-Apura!AB154*12","v":-152592},{"$f":"+J44","v":-152592},{"$f":"+K44","v":-152592},-152592,-152592,-152592,-152592,-152592,-152592,-152592,-152592,-152592,-152592,{"$f":"+V44","v":-152592},-152592,-152592,-152592,{"$f":"+Z44","v":-152592},-152592,-152592,{"$f":"SUM(J44:AC44)","v":-3051840},null," "]
[" ","DRE",{"$f":"+C44+1","v":403},"Amortização Outorga",null,null,"APURA",null,null,{"$f":"(-Apura!AB168)*12","v":-280530.90000000002},{"$f":"+J45","v":-280530.90000000002},-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,{"$f":"+Z45","v":-280530.90000000002},-280530.90000000002,-280530.90000000002,{"$f":"SUM(J45:AC45)","v":-5610618.0000000009},null," "]
[" ","DRE",{"$f":"+C45+1","v":404},"Depreciação de Construções",null,null,"APURA",null,null,{"$f":"(-Apura!AB167)*12","v":-65000},{"$f":"+J46","v":-65000},-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,-65000,{"$f":"+Z46","v":-65000},-65000,-65000,{"$f":"SUM(J46:AC46)","v":-1300000},null," "]
[" ","DRE",405,"Depreciação Outros Investimentos",null,null,"APURA",null,null,{"$f":"(-Apura!AB169)*12","v":-9000.0000000000018},{"$f":"+J47","v":-9000.0000000000018},{"$f":"+K47","v":-9000.0000000000018},-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,-9000.0000000000018,{"$f":"+Z47","v":-9000.0000000000018},-9000.0000000000018,-9000.0000000000018,{"$f":"SUM(J47:AC47)","v":-180000.00000000003},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",500,"RESULTADO OPERACIONAL",null,null,null,"=",null,{"$f":"+J14+J25+J31+J41","v":3564173.446743757},3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,{"$f":"SUM(J49:AC49)","v":71283468.934875146},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",500,"RESULTADO NÃO OPERACIONAL",null,null,null,null,null,{"$f":"+J53+J60","v":0},{"$f":"+K53+K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J51:AC51)","v":0},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Venda de Ativo ",null,null,null,null,null,{"$f":"SUM(J54:J58)","v":0},742025.23920000368,820857.76799999655,621916.78299999866,666208.76139999961,515913.17739999411,313515.1574000023,323899.90599999763,353345.35199999856,0,549959.66479999514,515913.17740000295,530759.709799996,462911.37459999812,366516.96019999991,259119.92479999759,315066.27219999977,235563.56799999997,511680.58499999612,{"$f":"SUM(AC54:AC58)","v":19514806.252549998},{"$f":"SUM(AD54:AD58)","v":27619979.633749977},null," "]
[" ","DRE",null,"Renovação da frota",null,null,"Frota_FC",2,null,{"$f":"+Renov_Frota!P2120","v":0},{"$f":"+Renov_Frota!P2121","v":742025.23920000368},{"$f":"+Renov_Frota!P2122","v":820857.76799999655},{"$f":"+Renov_Frota!P2123","v":621916.78299999866},{"$f":"+Renov_Frota!P2124","v":666208.76139999961},{"$f":"+Renov_Frota!P2125","v":515913.17739999411},{"$f":"+Renov_Frota!P2126","v":313515.1574000023},{"$f":"+Renov_Frota!P2127","v":323899.90599999763},{"$f":"+Renov_Frota!P2128","v":353345.35199999856},{"$f":"+Renov_Frota!P2129","v":0},{"$f":"+Renov_Frota!P2130","v":549959.66479999514},{"$f":"+Renov_Frota!P2131","v":515913.17740000295},{"$f":"+Renov_Frota!P2132","v":530759.709799996},{"$f":"+Renov_Frota!P2133","v":462911.37459999812},{"$f":"+Renov_Frota!P2134","v":366516.96019999991},{"$f":"+Renov_Frota!P2135","v":259119.92479999759},{"$f":"+Renov_Frota!P2136","v":315066.27219999977},{"$f":"+Renov_Frota!P2137","v":235563.56799999997},{"$f":"+Renov_Frota!P2138","v":511680.58499999612},{"$f":"+Renov_Frota!P2139","v":233236.89580000262},{"$f":"SUM(J54:AC54)","v":8338410.2769999783},null," "]
[" ","DRE",null,"Valor Residual da Frota",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Renov_Frota!P2068","v":12961569.356749997},{"$f":"SUM(J55:AC55)","v":12961569.356749997},null," "]
[" ","DRE",null,"Valor Residual Terreno",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD106","v":5000000},{"$f":"SUM(J56:AC56)","v":5000000},null," "]
[" ","DRE",null,"Valor Residual Construções",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD107+AD46","v":1300000},{"$f":"SUM(J57:AC57)","v":1300000},null," "]
[" ","DRE",null,"Valor Residual Outros investimentos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD109-AD115+AD47","v":19999.999999999971},{"$f":"SUM(J58:AC58)","v":19999.999999999971},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Custo venda de Imobilizado",null,null,null,"=",null,{"$f":"-J53","v":0},-742025.23920000368,-820857.76799999655,-621916.78299999866,-666208.76139999961,-515913.17739999411,-313515.1574000023,-323899.90599999763,-353345.35199999856,0,-549959.66479999514,-515913.17740000295,-530759.709799996,-462911.37459999812,-366516.96019999991,-259119.92479999759,-315066.27219999977,-235563.56799999997,-511680.58499999612,-19514806.252549998,-27619979.633749977,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",600,"RESULTADO ANTES IRENDA",null,null,null,null,null,{"$f":"+J49+J51","v":3564173.446743757},{"$f":"+K49+K51","v":3564173.446743757},3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,{"$f":"SUM(J62:AC62)","v":71283468.934875146},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",700,"IMPOSTO DE RENDA E CONTRIB SOCIAL",null,null,null,null,null,{"$f":"SUM(J78:J80)","v":-1187818.9718928775},{"$f":"SUM(K78:K80)","v":-1187818.9718928775},-1187818.9718928775,{"$f":"SUM(M78:M80)","v":-1187818.9718928775},-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,{"$f":"SUM(J64:AC64)","v":-23756379.437857561},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",701,"Percentual - Impostos sobre Lucro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Contribuição social",null,null,null,null,null,{"$f":"+Consumo!P379","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,null,null," "]
[" ","DRE",null,"Imposto de Renda",null,null,null,null,null,{"$f":"+Consumo!P380","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,null,null," "]
[" ","DRE",null,"Adicional de Impost de Renda",null,null,null,null,null,{"$f":"+Consumo!P381","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",702,"Base de Cálculo - Impostos sobre Lucro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Da Contribuição social",null,null,null,null,null,{"$f":"+J62","v":3564173.446743757},{"$f":"+K62","v":3564173.446743757},3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,null,null," "]
[" ","DRE",null,"Do Imposto de Renda",null,null,null,null,null,{"$f":"+J62","v":3564173.446743757},{"$f":"+K62","v":3564173.446743757},3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,3564173.446743757,null,null," "]
[" ","DRE",null,"Do Adicional de Impost de Renda",null,null,null,null,null,{"$f":"+J73-J75","v":3324173.446743757},{"$f":"+K73-K75","v":3324173.446743757},3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,3324173.446743757,null,null," "]
[" ","DRE",null,"Limite Adicional de Impost de Renda",null,null,null,null,null,{"$f":"+Consumo!P382","v":240000},240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",703,"Valor Impostos sobre Lucro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Contribuição social",null,null,null,null,null,{"$f":"+J72*-J67","v":-320775.61020693812},{"$f":"+K72*-K67","v":-320775.61020693812},-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,-320775.61020693812,{"$f":"SUM(J78:AC78)","v":-6415512.2041387651},null," "]
[" ","DRE",null,"Imposto de Renda",null,null,null,null,null,{"$f":"+J73*-J68","v":-534626.01701156353},{"$f":"+K73*-K68","v":-534626.01701156353},-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,-534626.01701156353,{"$f":"SUM(J79:AC79)","v":-10692520.340231271},null," "]
[" ","DRE",null,"Adicional de Impost de Renda",null,null,null,null,null,{"$f":"+J74*-J69","v":-332417.34467437572},{"$f":"+K74*-K69","v":-332417.34467437572},-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,-332417.34467437572,{"$f":"SUM(J80:AC80)","v":-6648346.8934875159},null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",700,"RESULTADO ECONÔMICO LÍQUIDO",null,null,null,null,null,{"$f":"+J62+J64","v":2376354.4748508795},{"$f":"+K62+K64","v":2376354.4748508795},2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,2376354.4748508795,{"$f":"SUM(J82:AC82)","v":47527089.497017577},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC","ITEM","DISCRIMINAÇÃO",null,null,"REFERÊNCIA",null," ",2018,{"$f":"+J84+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"+V84+1","v":2031},{"$f":"+W84+1","v":2032},2033,2034,{"$f":"+Z84+1","v":2035},2036,2037,"TOTAL",null," "]
[" ","FC",null,null,null,null,null,null,null,1,{"$f":"+J85+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"+V85+1","v":14},{"$f":"+W85+1","v":15},16,17,{"$f":"+Z85+1","v":18},19,20,null,null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC","FLUXO DE CAIXA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",100,"RECEITAS OPERACIONAL",null,null,null,null,null,{"$f":"+J91+J92","v":26929354.800000001},{"$f":"+K91+K92","v":26929354.800000001},{"$f":"+L91+L92","v":26929354.800000001},26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,26929354.800000001,{"$f":"SUM(J89:AC89)","v":538587096.00000012},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",null,"Receita de Tarifa",null,null,null,null,null,{"$f":"+J16","v":26823754.800000001},26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,26823754.800000001,{"$f":"SUM(J91:AC91)","v":536475096.00000018},null," "]
[" ","FC",null,"Receitas Complementares ",null,null,null,null,null,{"$f":"+J23","v":105600},105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,{"$f":"SUM(J92:AC92)","v":2112000},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",200,"IMPOSTOS SOBRE VENDA",null,null,null,null,null,{"$f":"+J25","v":-538587.09600000002},-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,-538587.09600000002,{"$f":"SUM(J94:AC94)","v":-10771741.920000004},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",300,"CUSTOS",null,null,null,null,null,{"$f":"+J31","v":-19952821.476606242},-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,-19952821.476606242,{"$f":"SUM(J96:AC96)","v":-399056429.53212494},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",400,"FLUXO DE CAIXA OPERACIONAL",null,null,null,null,null,{"$f":"+J89+J94+J96","v":6437946.2273937576},6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,6437946.2273937576,{"$f":"SUM(J98:AC98)","v":128758924.5478752},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",500,"FLUXO DE CAIXA DE  INVESTIMENTOS",null,null,null,null,null,{"$f":"+J102+J111+J117","v":-29260159.346749999},-1908064.9007999965,-2884800.5920000039,-2542680.2370000016,-2845866.0486000008,-3264683.8426000066,-2286973.622599998,-2915099.1540000024,-3180108.1680000019,0,-3576709.7752000052,-2648683.8425999973,-2686860.6402000044,-2701685.6454000026,-2233971.8198000002,-2418061.2952000024,-2040569.4078000004,-2120072.1120000002,-4077341.155000004,18116935.992549997,{"$f":"SUM(J100:AC100)","v":-57475455.61300002},null," ",null,{"$f":"+AD60+AD41","v":-85095435.246749967}]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",501,"Investimento Inicial",null,null,null,null,null,{"$f":"SUM(J103:J109)","v":-29260159.346749999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J102:AC102)","v":-29260159.346749999},null," ",null,{"$f":"+AD102+AD111","v":-85095435.246749997}]
[" ","FC",null,"Frota de Veiculos",null,null,"Renov_frota",null,null,{"$f":"-Renov_Frota!P131","v":-15039621.346749999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15039621.346749999,null," "]
[" ","FC",null,"Sist. Bilhet. Monitoramento/Valid.",null,null,"DR_Equip",null,null,{"$f":"-DR_Equip!P16","v":-616000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-616000,null," "]
[" ",null,null,"Maquinas, Instalações e Equipamentos",null,null,"DR_Equip",null,null,{"$f":"-DR_Equip!P17","v":-293920},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-293920,null," "]
[" ","FC",null,"Terrenos",null,null,"DR_Invest",null,null,{"$f":"-DR_Invest!K30","v":-5000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5000000,null," "]
[" ","FC",null,"Construções",null,null,"DR_Invest",null,null,{"$f":"-DR_Invest!K31","v":-2600000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2600000,null," "]
[" ","FC",null,"Outorga",null,null,"DR_Invest",null,null,{"$f":"-DR_Invest!K32","v":-5610618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5610618,null," "]
[" ","FC",null,"Outros Investimentos",null,null,"DR_Invest",null,null,{"$f":"-DR_Invest!K33","v":-100000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-100000,null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",502,"Investimento Anual",null,null,null,null,null,{"$f":"SUM(J112:J115)","v":0},-2650090.14,-3705658.3600000003,-3164597.0200000005,-3512074.8100000005,-3780597.0200000005,-2600488.7800000003,-3238999.06,-3533453.5200000005,0,-4126669.4400000004,-3164597.0200000005,-3217620.3500000006,-3164597.0200000005,-2600488.7800000003,-2677181.2200000002,-2355635.6800000002,-2355635.6800000002,-4589021.74,{"$f":"SUM(AC112:AC115)","v":-1397870.2600000002},{"$f":"SUM(AD112:AD115)","v":-55835275.900000006},null," "]
[" ","FC",null,"Renovação da Frota",null,null,"Frota_FC",401,null,{"$f":"-Renov_Frota!O2077","v":0},{"$f":"-Renov_Frota!P2077","v":-2650090.14},{"$f":"-Renov_Frota!P2078","v":-3705658.3600000003},{"$f":"-Renov_Frota!P2079","v":-3164597.0200000005},{"$f":"-Renov_Frota!P2080","v":-3512074.8100000005},{"$f":"-Renov_Frota!P2081","v":-3164597.0200000005},{"$f":"-Renov_Frota!P2082","v":-2600488.7800000003},{"$f":"-Renov_Frota!P2083","v":-3238999.06},{"$f":"-Renov_Frota!P2084","v":-3533453.5200000005},{"$f":"-Renov_Frota!P2085","v":0},{"$f":"-Renov_Frota!P2086","v":-3116749.4400000004},{"$f":"-Renov_Frota!P2087","v":-3164597.0200000005},{"$f":"-Renov_Frota!P2088","v":-3217620.3500000006},{"$f":"-Renov_Frota!P2089","v":-3164597.0200000005},{"$f":"-Renov_Frota!P2090","v":-2600488.7800000003},{"$f":"-Renov_Frota!P2091","v":-2061181.2200000002},{"$f":"-Renov_Frota!P2092","v":-2355635.6800000002},{"$f":"-Renov_Frota!P2093","v":-2355635.6800000002},{"$f":"-Renov_Frota!P2094","v":-4589021.74},{"$f":"-Renov_Frota!P2095","v":-1397870.2600000002},{"$f":"SUM(J112:AC112)","v":-53593355.900000006},null," ",null,{"$f":"+AD112+AD103","v":-68632977.246749997}]
[" ","FC",null,"Renov Sist. Bilhet. Monitoramento/Valid.",null,null,null,null,null,0,0,0,0,0,{"$f":"+J104","v":-616000},null,null,null,null,{"$f":"+O113","v":-616000},null,null,null,null,{"$f":"+T113","v":-616000},null,null,null,null,{"$f":"SUM(J113:AC113)","v":-1848000},null," "]
[" ",null,null,"Renov Maq. Instalações e Equipamentos",null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"+J105","v":-293920},null,null,null,null,null,null,null,null,null,{"$f":"SUM(J114:AC114)","v":-293920},null," "]
[" ",null,null,"Renov Outros investimentos",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"+J109","v":-100000},0,0,0,0,0,0,0,0,0,{"$f":"SUM(J115:AC115)","v":-100000},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",503,"Venda de Imobilizado",null,null,null,null,null,{"$f":"+J53","v":0},742025.23920000368,820857.76799999655,621916.78299999866,666208.76139999961,515913.17739999411,313515.1574000023,323899.90599999763,353345.35199999856,0,549959.66479999514,515913.17740000295,530759.709799996,462911.37459999812,366516.96019999991,259119.92479999759,315066.27219999977,235563.56799999997,511680.58499999612,19514806.252549998,{"$f":"SUM(J117:AC117)","v":27619979.633749973},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",600,"IMPOSTO DE RENDA E CONTRIB SOCIAL",null,null,null,null,null,{"$f":"+J64","v":-1187818.9718928775},-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,-1187818.9718928775,{"$f":"SUM(J119:AC119)","v":-23756379.437857561},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",700,"SALDO DE CAIXA",null,null,null,null,null,{"$f":"+J89+J94+J96+J100+J119","v":-24010032.091249119},3342062.3547008839,2365326.6635008762,2707447.0185008785,2404261.2069008793,1985443.4129008735,2963153.632900882,2335028.1015008776,2070019.0875008781,5250127.2555008801,1673417.4803008749,2601443.4129008828,2563266.6153008756,2548441.6101008775,3016155.4357008794,2832065.9603008777,3209557.8477008799,3130055.1435008803,1172786.1005008761,23367063.248050876,{"$f":"SUM(J121:AC121)","v":47527089.497017562},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",800,"SALDO ACUMULADO DE CAIXA",null,null,null,null,null,{"$f":"+J121+I123","v":-24010032.091249119},{"$f":"+K121+J123","v":-20667969.736548238},-18302643.073047362,-15595196.054546483,-13190934.847645603,-11205491.434744731,-8242337.8018438481,-5907309.70034297,-3837290.6128420918,1412836.6426587882,3086254.1229596632,5687697.5358605459,8250964.1511614211,{"$f":"+W121+V123","v":10799405.761262298},{"$f":"+X121+W123","v":13815561.196963176},16647627.157264054,19857185.004964933,{"$f":"+AA121+Z123","v":22987240.148465812},24160026.248966686,47527089.497017562,null,null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",900,"INDICADORES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD121-AD82","v":0},null," "]
[" ","FC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",null,"Taxa de Desconto VPL - (% ao ano)",null,null,"APURA",{"$f":"+Apura!I156","v":"A156"},null,{"$f":"+Taxa_desconto","v":0.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",null,"VPL",null,null,null,null,null,{"$f":"NPV(J127,J121:AC121)","v":6121066.141806283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",null,"TIR",null,null,null,null,null,{"$f":"IRR(J121:AC121)","v":0.10971928177689261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Reajuste","index":11,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[[8,10,8,11],[46,5,46,6],[8,2,8,3],[8,5,8,8],[1,1,1,2],[2,1,2,8],[3,1,3,8],[4,1,4,8],[42,5,42,6],[11,1,11,2],[15,5,15,6],[27,5,27,6],[40,5,40,6],[41,5,41,6],[38,5,38,6]]}
[" "," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null," "," "," "]
[" ","REAJUSTES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"DEMONSTRAÇÃO DO CÁLCULO DO REAJUSTE DA TARIFA"]
[]
[" ","Item ","Discriminação",null,null,"REFERÊNCIA",null,null,null,null,"Valores",null,"%",null,"Composição tarifa para Rejuste",null,"Coeficiente de Reajuste",null," "]
[" ",null,null,null,null,null,null,null,null,null,"k1","k2","k3",null,"k4",null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","REEQUILIBRIO ",null,null,null,null,null,null,{"$f":"CONCATENATE(\"K\",ROW())","v":"K12"},null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"K13",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"K14",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"K15",null,null,null,null,null,null,null,null,null," "]
[" ",100,"Coeficiente de Variação do IPK",null,null,{"$f":"CONCATENATE(\"(K1 - K2) / K2 + 1\")","v":"(K1 - K2) / K2 + 1"},null,null,"K16",null,{"$f":"+K28/K37","v":1.8629669183389628},{"$f":"+L28/L37","v":1.8629669183389628},null,null,null,null,{"$f":"(ROUND((+K16-L16)/L16,6))+1","v":1},null," "]
[" ",null,null,null,null,null,null,null,"K17",null,null,null,null,null,null,null,null,null," "]
[" ",101,"Valor da Tarifa atual",null,null,null,null,null,"K18",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Antecipado e vale transporte",null,null,null,"?",null,"K19",null,2.98,2.98,null,null,null,null,null,null," "]
[" ",null,"Embarcado",null,null,null,"?",null,"K20",null,3.25,3.25,null,null,null,null,null,null," "]
[" ",null,"Estudante",null,null,null,"?",null,"K21",null,1.1000000000000001,1.1000000000000001,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"K22",null,null,null,null,null,null,null,null,null," "]
[null,null,"Valor da Tarifa atual",null,null,null,null,null,"K23"]
[null,null,"Antecipado e vale transporte",null,null,null,null,null,"K24",null,{"$f":"+K19/K$19","v":1},{"$f":"+L19/L$19","v":1}]
[null,null,"Embarcado",null,null,null,null,null,"K25",null,{"$f":"+K20/K$19","v":1.0906040268456376},1.0906040268456376]
[null,null,"Estudante",null,null,null,null,null,"K26",null,{"$f":"+K21/K$19","v":0.36912751677852351},0.36912751677852351]
[null,null,null,null,null,null,null,null,"K27"]
[" ",102,"Passageiros equivalentes",null,null,{"$f":"CONCATENATE(\"((\",I31,\"x\",I19,\") + \",\"(\",I32,\"x\",I20,\") + \",\"(\",I33,\"x\",I21,\") + \",,I34,\"x\",I19,\")) / \",I19)","v":"((K31xK19) + (K32xK20) + (K33xK21) + K34xK19)) / K19"},null,null,"K28",null,{"$f":"ROUND((+K31*K19+K32*K20+K33*K21+K34*K19)/K19,0)","v":750105},{"$f":"ROUND((+L31*L19+L32*L20+L33*L21+L34*L19)/L19,0)","v":750105},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"K29",null,null,null,null,null,null,null,null,null," "]
[" ",103,"Media Passageiros (Ultimos 12 meses)",null,null,null,null,null,"K30",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Antecipado",null,null,null,null,null,"K31",null,83916,{"$f":"+K31","v":83916},null,null,null,null,null,null," "]
[" ",null,"Embarcado",null,null,null,null,null,"K32",null,218655,{"$f":"+K32","v":218655},null,null,null,null,null,null," "]
[" ",null,"Estudante",null,null,null,null,null,"K33",null,144977,{"$f":"+K33","v":144977},null,null,null,null,null,null," "]
[" ",null,"Vale  transporte",null,null,null,null,null,"K34",null,374208,{"$f":"+K34","v":374208},null,null,null,null,null,null," "]
[" ",null,"Total",null,null,null,null,null,"K35",null,{"$f":"SUM(K31:K34)","v":821756},{"$f":"SUM(L31:L34)","v":821756},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"K36",null,null,null,null,null,null,null,null,null," "]
[" ",104,"Percurso Mensal Programado em KM",null,null,null,null,null,"K37",null,402640,{"$f":"+K37","v":402640},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"K38",null,null,null,null,null,null,null,null,null," "]
[null,200,"Coeficiente de reajuste",null,null,{"$f":"CONCATENATE(I41,\" + \",I42,\" + \",I43,\" + 1\")","v":"K41 + K42 + K43 + 1"},null,null,"K39",null,null,null,null,null,null,null,{"$f":"+Q41+Q42+Q43+1","v":1.0426359999999999}]
[null,null,null,null,null,null,null,null,"K40"]
[" ",null,"Percentual de Reajuste Combustivel",null,null,{"$f":"CONCATENATE(\"(K2-K1)/K1*K4\")","v":"(K2-K1)/K1*K4"},null,null,"K41",null,2.82,{"$f":"+Consumo!N158","v":3.4},{"$f":"+L41/K41-1","v":0.20567375886524819},null,{"$f":"+Apura!P436","v":0.20730009397367608},null,{"$f":"(ROUND((+L41-K41)/K41*O41,6))","v":4.2636E-2},null," "]
[" ",null,"Percentual de Reajuste Salario Motorista",null,null,{"$f":"CONCATENATE(\"(K2-K1)/K1*K4\")","v":"(K2-K1)/K1*K4"},null,null,"K42",null,1720.78,{"$f":"+K42","v":1720.78},{"$f":"+L42/K42-1","v":0},null,{"$f":"+Apura!P437","v":0.37907096329609963},null,{"$f":"(ROUND((+L42-K42)/K42*O42,6))","v":0},null," "]
[" ",null,"Coeficiente de Reajuste do INPC",null,null,{"$f":"CONCATENATE(\"(K2-K1)/K1*K4\")","v":"(K2-K1)/K1*K4"},null,null,"K43",null,1,{"$f":"+K43","v":1},{"$f":"+L43/K43-1","v":0},null,{"$f":"+Apura!P438","v":0.41362894273022432},null,0,null," "]
[" ",null,null,null,null,null,null,null,"K44",null,null,null,null,null,null,null,null,null," "]
[null,300,"Tarifa atual ",null,null,null,"?",null,"K45",null,null,null,null,null,null,null,{"$f":"+K19","v":2.98}]
[null,null,null,null,null,null,null,null,"K46"]
[null,400,"Nova Tarifa ",null,null,{"$f":"CONCATENATE(I45,\" x \",I16,\" x \",I39)","v":"K45 x K16 x K39"},null,null,"K47",null,null,null,null,null,null,null,{"$f":"+Q45*Q39*Q16","v":3.1070552799999995}]
[null,null,null,null,null,null,null,null,"K48"]
[null,null,"Antecipado e vale transporte",null,null,null,null,null,"K49",null,null,{"$f":"+Q49/Q49","v":1},null,null,null,null,{"$f":"ROUND(+Q47,2)","v":3.11}]
[null,null,"Embarcado",null,null,null,null,null,"K50",null,null,{"$f":"+Q50/Q50","v":1},null,null,null,null,{"$f":"ROUNDDOWN((+Q$47*L25*2),1)/2","v":3.35}]
[null,null,"Estudante",null,null,null,null,null,"K51",null,null,1,null,null,null,null,{"$f":"ROUNDDOWN((+Q$47*L26*2),1)/2","v":1.1000000000000001}]
[]
[" "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "]

{"sheet":"Encargos","index":12,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[8,2,8,3],[8,5,8,6],[1,1,1,2],[2,1,2,3],[3,1,3,3],[4,1,4,3]]}
[" "," "," "," "," "," "," "," "," "," "," "]
[" ","Encargos Sociais",null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","DEMONSTRAÇÃO DOS ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Item ","Discriminação",null,null,"%",null,null,"Indice acumulado",null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",101,"Encargos Sociais do Grupo A",null,null,null,null,null,1,null," "]
[" ",null,"INSS",null,null,0,null,null,{"$f":"+I11+F12","v":1},null," "]
[" ",null,"Acidente de trabalho",null,null,0.03,null,null,1.03,null," "]
[" ",null,"Salário Educação",null,null,2.5000000000000001E-2,null,null,1.0549999999999999,null," "]
[" ",null,"INCRA",null,null,2E-3,null,null,1.0569999999999999,null," "]
[" ",null,"SEST",null,null,1.4999999999999999E-2,null,null,1.0719999999999998,null," "]
[" ",null,"SENAT",null,null,0.01,null,null,1.0819999999999999,null," "]
[" ",null,"SEBRAE",null,null,6.0000000000000001E-3,null,null,1.0879999999999999,null," "]
[" ",null,"FGTS",null,null,0.08,null,null,1.1679999999999999,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F12:F19)","v":0.16800000000000001},null,{"$f":"+I19+F20","v":1.1679999999999999},null," "]
[" ",null,null,null,null,null,null,null,1.1679999999999999,null," "]
[" ",102,"Encargos Sociais do Grupo B",null,null,null,null,null,1.1679999999999999,null," "]
[" ",null,"Férias ",null,null,0,null,null,{"$f":"+I22+F23","v":1.1679999999999999},null," "]
[" ",null,"Abono de férias",null,null,2.7799999999999998E-2,null,null,1.1958,null," "]
[" ",null,"Aviso prévio trabalhado",null,null,5.9999999999999995E-4,null,null,1.1963999999999999,null," "]
[" ",null,"13º salario",null,null,8.3299999999999999E-2,null,null,1.2796999999999998,null," "]
[" ",null,"Adicional notorno",null,null,1.9400000000000001E-2,null,null,1.2990999999999999,null," "]
[" ",null,"Adicional tempo de serviço",null,null,5.1200000000000002E-2,null,null,1.3502999999999998,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F23:F28)","v":0.18229999999999999},null,{"$f":"+I28+F29","v":1.3502999999999998},null," "]
[" ",null,null,null,null,null,null,null,1.3502999999999998,null," "]
[" ",103,"Encargos Sociais do Grupo C",null,null,null,null,null,1.3502999999999998,null," "]
[" ",null,"Deposito por rescisão",null,null,4.7300000000000002E-2,null,null,{"$f":"+I31+F32","v":1.3975999999999997},null," "]
[" ",null,"Aviso prévio indeizado",null,null,5.0000000000000001E-3,null,null,1.4025999999999996,null," "]
[" ",null,"Indenização adicional",null,null,8.9999999999999998E-4,null,null,1.4034999999999995,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F32:F34)","v":5.3199999999999997E-2},null,1.4034999999999995,null," "]
[" ",null,null,null,null,null,null,null,1.4034999999999995,null," "]
[" ",104,"Encargos Sociais do Grupo D",null,null,null,null,null,1.4034999999999995,null," "]
[" ",null,"Grupo A sobre B",null,null,{"$f":"+G20*G29","v":3.0626400000000002E-2},null,null,1.4341263999999996,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F38:F38)","v":3.0626400000000002E-2},null,1.4341263999999996,null," "]
[" ",null,null,null,null,null,null,null,1.4341263999999996,null," "]
[" ",105,"Encargos Sociais do Grupo D",null,null,null,{"$f":"+G20+G29+G35+G39","v":0.43412639999999997},null,1.4341263999999996,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Custo Capital","index":13,"n_rows":86,"n_cols":11,"rows_kept":86,"cut":false,"hidden":false,"merged":[[1,1,1,2],[36,1,36,4],[31,1,31,4],[4,1,4,8],[3,1,3,8],[2,1,2,8],[6,1,6,2],[6,6,6,8],[19,1,19,2]]}
[" "," "," "," "," "," "," "," "," "," "," "]
[null,"Custo de capital"]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null," "]
[" ","Cálculo do Custo Médio Ponderado de Capital",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Retorno Esperado do Mercado",null,"Mês","Anual",null,"Base - referencia",null,null,null," "]
[" ","SELIC Banco central do Brasil",null,{"$f":"(1+G8)^(1/12)-1","v":5.1830014303420047E-3},{"$f":"(1+D8)^12-1","v":6.3999999999999835E-2},null,6.4000000000000001E-2,null,null,null," "]
[" ","POUPANÇA",null,5.0017502848112017E-3,{"$f":"(1+D9)^12-1","v":6.1699999999998312E-2},null,6.1699999999999998E-2,null,null,null," "]
[" ","CDB",null,5.6541453874052738E-3,{"$f":"(1+D10)^12-1","v":7.0000000000000062E-2},null,7.0000000000000007E-2,null,null,null," "]
[" ","CDI",null,6.1696147485346131E-3,{"$f":"(1+D11)^12-1","v":7.6599999999998891E-2},null,7.6600000000000001E-2,null,null,null," "]
[" ","TJLP",null,5.3403194199830306E-3,null,null,6.6000000000000003E-2,null,null,null," "]
[" ",{"$f":"+B79","v":"Fundo de renda fixa indexados"},null,9.3910969447303927E-3,null,null,0.1187,null,null,null," "]
[" ",{"$f":"+B80","v":"Fundo de renda fixa Simples"},null,6.8369578274316556E-3,{"$f":"(1+D14)^12-1","v":8.5200000000000831E-2},null,8.5199999999999998E-2,null,null,null," "]
[" ","IBOVESPA",null,null,null,null,null,null,null,null," "]
[" ","MEDIA",null,{"$f":"(1+G16)^(1/12)-1","v":0},{"$f":"AVERAGE(E8:E15)","v":7.1499999999999592E-2},null,null,null,null,null," "]
[" ","Inflação - INPC 12 mês nov-2017",null,{"$f":"(1+G17)^(1/12)-1","v":1.6024674913339698E-3},{"$f":"(1+D17)^12-1","v":1.939999999999964E-2},null,1.9400000000000001E-2,"Portal finanças",null,null," "]
[" ","Média + inflação",null,null,{"$f":"ROUND((1+E16)*(1+E17)-1,4)","v":9.2299999999999993E-2},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Custo do Capital Próprio",null,"Mês","Anual",null,null,null,null,null," "]
[" ","Retorno do Ativo livre de risco",null,{"$f":"(1+0.06)^(1/12)-1","v":4.8675505653430484E-3},0.06,"Rf",null,null,null,null," "]
[" ","Retorno esperado do mercado",null,null,{"$f":"+E18","v":9.2299999999999993E-2},"E(Rm)",null,null,null,null," "]
[" ","Risco do Negócio",null,null,1.35,"beta",null,null,null,null," "]
[" ","Custo do Capital próprio",null,null,{"$f":"ROUND(((((1+E22)/(1+E21)-1)*E23)+1)*(1+E21)-1,4)","v":0.1036},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","RE - Taxa de custo capital Próprio",null,null,null,null,null,null,null,null," "]
[" ","Rf - Retorno do ativo livre de risco",null,null,null,null,null,null,null,null," "]
[" ","E(Rm) - Retorno esperado do Mercado",null,null,null,null,null,null,null,null," "]
[" ","Beta - Risco do Negócio",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Custo do Capital de Terceiros",null,null,null,null,null,null,null,null," "]
[" ","TJLP",null,null,6.6000000000000003E-2,null,null,null,null,null," "]
[" ","Remuneração e intermediação BNDES - 2,1 + 2,0 ",null,null,4.1000000000000002E-2,null,null,null,null,null," "]
[" ","Custo Capital de Terceiros",null,null,{"$f":"+E33+E34","v":0.10700000000000001},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Cálculo do Custo Médio Ponderado de Capital",null,null,null,null,null,null,null,null," "]
[" ","% Recursos Proprios",null,null,0.95,"E",null,null,null,null," "]
[" ","% Recursos Terceiros",null,null,{"$f":"1-E38","v":5.0000000000000044E-2},"D",null,null,null,null," "]
[" ","Custo capital próprio",null,null,{"$f":"+E24","v":0.1036},"RE",null,null,null,null," "]
[" ","Custo capital de terceiros",null,null,{"$f":"+E35","v":0.10700000000000001},"RD",null,null,null,null," "]
[" ","Imposto",null,null,0.34,"T",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","WACC - CMPC",null,null,{"$f":"+E40*E38/1+E41*E39/1*(1-E42)","v":0.101951},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","E - Percentual de Capital Proprio",null,null,null,null,null,null,null,null," "]
[" ","E - Percentual de Capital Terceiros",null,null,null,null,null,null,null,null," "]
[" ","RE - Taxa de custo capital Próprio",null,null,null,null,null,null,null,null," "]
[" ","RD - Taxa de custo capital de terceiros",null,null,null,null,null,null,null,null," "]
[" ","T - Taxa de Imposto",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","WACC - Weighted Average Capital Cost ",null,null,null,null,null,null,null,null," "]
[" ","CMPC - CUSTO MÉDIO PONDERADO DE CAPITAL",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "]
[]
[]
[null,"CIDADE",null,"TIR","%",null,"TARIFA","%"]
[null,"BLUMENAU",null,9.6299999999999997E-2,{"$f":"+D62/D$69","v":0.98870636550308},null,3.9,{"$f":"+G62/G$69","v":0.96932942287617441}]
[null,"SÃO PAULO ",null,9.8500000000000004E-2,1.0112936344969199,null,4,0.99418402346274304]
[null,"CURITIBA",null,8.9499999999999996E-2,0.91889117043121149,null,4.25,1.0563205249291645]
[null,"BELO HORIZONTE",null,8.9499999999999996E-2,0.91889117043121149,null,4.05,1.0066113237560272]
[null,"FLORIANÓPOLIS",null,8.6099999999999996E-2,0.88398357289527718,null,3.99,0.99169856340408624]
[null,"MARINGA",null,0.1244,1.2772073921971252,null,3.95,0.98175672316945883]
[]
[null,"MÉDIA",null,{"$f":"ROUNDUP(AVERAGE(D62:D67),4)","v":9.74E-2},{"$f":"+D69/D$69","v":1},null,{"$f":"ROUNDUP(AVERAGE(G62:G67),4)","v":4.0233999999999996},{"$f":"+G69/G$69","v":1}]
[]
[null,"CHAPECÓ",null,0.105,{"$f":"+D71/D$69","v":1.0780287474332648},null,2.98,{"$f":"+G71/G$69","v":0.74066709747974357}]
[]
[null,"Aplicação",null,"% aa","% Am",null,null,"% aa"]
[null,"SELIC",null,6.4000000000000001E-2,0,null,null,9.8500000000000004E-2]
[null,"POUPANÇA",null,null,5.0000000000000001E-3,null,null,6.1600000000000002E-2]
[null,"CDI",null,9.8299999999999998E-2,null,null,null,9.8299999999999998E-2]
[null,"IBOVESPA",null,0.26860000000000001,null,null,null,0.26800000000000002]
[null,"IPCA",null,2.7799999999999998E-2,null,null,null,2.7799999999999998E-2]
[null,"Fundo de renda fixa indexados",null,0.1187]
[null,"Fundo de renda fixa Simples",null,8.5199999999999998E-2]
[null,"CDB",null,9.3799999999999994E-2,null,null,null,0]
[null,"SELIC 2017",null,9.8500000000000004E-2,0]
[]
[null,"https://exame.abril.com.br/seu-dinheiro/os-melhores-e-os-piores-investimentos-de-2017/"]
[null,"https://economia.estadao.com.br/blogs/regina-pitoscia/ranking-das-aplicacoes-em-2017-e-perspectivas-para-2018/"]
[null,"http://www.portaldefinancas.com/ipca_completo.htm"]

{"sheet":"Coeficientes","index":14,"n_rows":189,"n_cols":22,"rows_kept":189,"cut":false,"hidden":false,"merged":[[159,6,159,7],[134,5,134,7],[88,14,88,15],[111,14,111,15],[65,14,65,15],[157,5,157,7],[8,4,9,4],[134,14,134,15],[88,5,88,7],[65,5,65,7],[42,5,42,7],[42,14,42,15],[6,1,6,19],[19,5,19,7],[1,1,1,2],[111,5,111,7],[2,1,2,9],[4,1,4,9],[3,1,3,9],[8,3,9,3],[8,5,8,10],[8,11,8,12],[8,1,9,1],[8,2,9,2],[19,14,19,15],[8,18,8,19],[8,14,8,17]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","COEFICIENTES",null,null,null,null,null,null,null,{"$f":"+Apura!U28","v":2.9737575307037787},{"$f":"+Apura!V28","v":2.9737575307037787},{"$f":"+Apura!W28","v":0.71358873654885602},{"$f":"+Apura!X28","v":0.85249652755335359},null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","CÁLCULO DOS COEFICIENTES DE DEPRECIAÇÃO E REMUNERAÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Idade - Anos","Seq","Valor Residual","Vida Util","DEPRECIAÇÃO ACELERADA - COLE",null,null,null,null,null,"REMUNERAÇÃO",null,null,"DEPRECIAÇÃO LINEAR",null,null,null,"REMUNERAÇÃO",null,null," "]
[" ",null,null,null,null,"Seq","Seq Acum","Coeficiente de Depreciação","Coeficiente de Depr acum","recuperação vlr residual","Saldo Residual","Saldo Inicial","Coeficiente de remuneração",null,"Coeficiente de Depreciação","Coeficiente de Depr acum","recuperação vlr residual","Saldo Residual","Saldo Inicial","Coeficiente de remuneração",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Micro Onibus","?",{"$f":"+Consumo!K245","v":0.15},{"$f":"+Consumo!K251","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Onibus Leve","?",{"$f":"+Consumo!K246","v":0.15},{"$f":"+Consumo!K252","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Onibus Pesado","?",{"$f":"+Consumo!K247","v":0.1},{"$f":"+Consumo!K253","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Onibus Articulado","?",{"$f":"+Consumo!K248","v":0.1},{"$f":"+Consumo!K254","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Tipo de Bem",null,null,null,"MICRO ONIBUS",null,null,null,null,null,null,null,null,{"$f":"+F20","v":"MICRO ONIBUS"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$13","v":8},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$13","v":0.15},null,null,null,null,null,null,null,null,null,null,{"$f":"+J22","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P24-O23","v":0.85},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F22)","v":0.85},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F22","v":0.15},{"$f":"+F21","v":8},{"$f":"+E25","v":8},{"$f":"+E25*(1+E25)/2","v":36},{"$f":"ROUND((1-(1*D25))/G25*F25,8)","v":0.18888889},{"$f":"+I24+H25","v":0.18888889},{"$f":"IF(F25=1,1*D25,0)","v":0},{"$f":"1-I25","v":0.81111111000000002},1,{"$f":"ROUND(+L25*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P24=0,0,+P24/F25)","v":0.10625},{"$f":"+P24-O25","v":0.74375000000000002},0,{"$f":"+R24-O25-Q25","v":0.89375000000000004},1,{"$f":"ROUND(+S25*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C25+1","v":2},{"$f":"+D25","v":0.15},{"$f":"+E25","v":8},{"$f":"IF(F25<2,0,F25-1)","v":7},{"$f":"+E26*(1+E26)/2","v":36},{"$f":"ROUND((1-(1*D26))/G26*F26,8)","v":0.16527778000000001},0.35416667000000002,0,0.64583332999999998,{"$f":"+L25-H25-J26","v":0.81111111000000002},9.7333329999999996E-2,null,0.10625,0.63750000000000007,0,{"$f":"+R25-O26-Q26","v":0.78750000000000009},{"$f":"+S25-O25-Q25","v":0.89375000000000004},0.10725,null," "]
[" ","2 a 3 anos",3,{"$f":"+D26","v":0.15},8,6,{"$f":"+E27*(1+E27)/2","v":36},{"$f":"ROUND((1-(1*D27))/G27*F27,8)","v":0.14166666999999999},0.49583334000000001,0,0.50416665999999999,0.64583332999999998,7.7499999999999999E-2,null,0.10625000000000001,0.53125,0,0.68125000000000013,0.78750000000000009,9.4500000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.15,8,5,36,0.11805556,0.61388890000000007,0,0.38611109999999993,0.50416665999999999,6.0499999999999998E-2,null,0.10625,0.42499999999999999,0,0.57500000000000018,0.68125000000000013,8.1750000000000003E-2,null," "]
[" ","4 a 5 anos",5,0.15,8,4,36,9.4444440000000004E-2,0.70833334000000003,0,0.29166665999999997,0.38611109999999998,4.6333329999999999E-2,null,0.10625,0.31874999999999998,0,0.46875000000000017,0.57500000000000018,6.9000000000000006E-2,null," "]
[" ","5 a 6 anos",6,0.15,8,3,36,7.083333E-2,0.77916667000000006,0,0.22083332999999994,0.29166665999999997,3.5000000000000003E-2,null,0.10625,0.21249999999999997,0,0.36250000000000016,0.46875000000000017,5.6250000000000001E-2,null," "]
[" ","6 a 7 anos",7,0.15,8,2,36,4.7222220000000002E-2,0.82638889000000004,0,{"$f":"+K30-H31-J31","v":0.17361110999999993},0.22083332999999997,2.6499999999999999E-2,null,0.10624999999999998,0.10624999999999998,0,0.2562500000000002,0.36250000000000016,4.3499999999999997E-2,null," "]
[" ","7 a 8 anos",8,0.15,8,1,36,2.3611110000000001E-2,0.85000000000000009,0.15,{"$f":"+K31-H32-J32","v":0},2.3611109999999963E-2,2.8333299999999998E-3,null,0.10624999999999998,0,0.15,2.2204460492503131E-16,0.2562500000000002,3.075E-2,null," "]
[" ","8 a 9 anos",9,0.15,8,0,36,0,0.85000000000000009,0,{"$f":"+K32-H33-J33","v":0},-3.8163916471489756E-17,0,null,0,0,0,{"$f":"+R32-O33-Q33","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","9 a 10 anos",10,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,{"$f":"+J34","v":0},{"$f":"+R33-O34-Q34","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","10 a 11 anos",11,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,{"$f":"IF(P34=0,0,+P34/F35)","v":0},0,{"$f":"+J35","v":0},2.2204460492503131E-16,{"$f":"+S34-O34-Q34","v":2.2204460492503131E-16},0,null," "]
[" ","11 a 12 anos",12,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,{"$f":"IF(P35=0,0,+P35/F36)","v":0},0,0,2.2204460492503131E-16,{"$f":"+S35-O35-Q35","v":2.2204460492503131E-16},0,null," "]
[" ","12 a 13 anos",13,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,{"$f":"+P36-O37","v":0},0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","13 a 14 anos",14,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","14 a 15 anos",15,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","+ de 15 anos",16,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"ONIBUS LEVE",null,null,null,null,null,null,null,null,{"$f":"+F43","v":"ONIBUS LEVE"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$14","v":8},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$14","v":0.15},null,null,null,null,null,null,null,null,null,null,{"$f":"+J45","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P47-O46","v":0.85},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F45)","v":0.85},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F45","v":0.15},{"$f":"+F44","v":8},{"$f":"+E48","v":8},{"$f":"+E48*(1+E48)/2","v":36},{"$f":"ROUND((1-(1*D48))/G48*F48,8)","v":0.18888889},{"$f":"+I47+H48","v":0.18888889},{"$f":"IF(F48=1,1*D48,0)","v":0},{"$f":"1-I48","v":0.81111111000000002},1,{"$f":"ROUND(+L48*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P47=0,0,+P47/F48)","v":0.10625},{"$f":"+P47-O48","v":0.74375000000000002},0,{"$f":"+R47-O48-Q48","v":0.89375000000000004},1,{"$f":"ROUND(+S48*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C48+1","v":2},{"$f":"+D48","v":0.15},{"$f":"+E48","v":8},{"$f":"IF(F48<2,0,F48-1)","v":7},36,0.16527778000000001,0.35416667000000002,0,0.64583332999999998,{"$f":"+L48-H48-J49","v":0.81111111000000002},9.7333329999999996E-2,null,0.10625,0.63750000000000007,0,{"$f":"+R48-O49-Q49","v":0.78750000000000009},{"$f":"+S48-O48-Q48","v":0.89375000000000004},0.10725,null," "]
[" ","2 a 3 anos",3,0.15,8,6,36,0.14166666999999999,0.49583334000000001,0,0.50416665999999999,0.64583332999999998,7.7499999999999999E-2,null,0.10625000000000001,0.53125,0,0.68125000000000013,0.78750000000000009,9.4500000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.15,8,5,36,0.11805556,0.61388890000000007,0,0.38611109999999993,0.50416665999999999,6.0499999999999998E-2,null,0.10625,0.42499999999999999,0,0.57500000000000018,0.68125000000000013,8.1750000000000003E-2,null," "]
[" ","4 a 5 anos",5,0.15,8,4,36,9.4444440000000004E-2,0.70833334000000003,0,0.29166665999999997,0.38611109999999998,4.6333329999999999E-2,null,0.10625,0.31874999999999998,0,0.46875000000000017,0.57500000000000018,6.9000000000000006E-2,null," "]
[" ","5 a 6 anos",6,0.15,8,3,36,7.083333E-2,0.77916667000000006,0,0.22083332999999994,0.29166665999999997,3.5000000000000003E-2,null,0.10625,0.21249999999999997,0,0.36250000000000016,0.46875000000000017,5.6250000000000001E-2,null," "]
[" ","6 a 7 anos",7,0.15,8,2,36,4.7222220000000002E-2,0.82638889000000004,0,{"$f":"+K53-H54-J54","v":0.17361110999999993},0.22083332999999997,2.6499999999999999E-2,null,0.10624999999999998,0.10624999999999998,0,0.2562500000000002,0.36250000000000016,4.3499999999999997E-2,null," "]
[" ","7 a 8 anos",8,0.15,8,1,36,2.3611110000000001E-2,0.85000000000000009,0.15,0,2.3611109999999963E-2,2.8333299999999998E-3,null,0.10624999999999998,0,0.15,2.2204460492503131E-16,0.2562500000000002,3.075E-2,null," "]
[" ","8 a 9 anos",9,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,{"$f":"+R55-O56-Q56","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","9 a 10 anos",10,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,{"$f":"+J57","v":0},{"$f":"+R56-O57-Q57","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","10 a 11 anos",11,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,{"$f":"IF(P57=0,0,+P57/F58)","v":0},0,{"$f":"+J58","v":0},2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","11 a 12 anos",12,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,{"$f":"IF(P58=0,0,+P58/F59)","v":0},0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","12 a 13 anos",13,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","13 a 14 anos",14,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","14 a 15 anos",15,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","+ de 15 anos",16,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"ONIBUS PESADO",null,null,null,null,null,null,null,null,{"$f":"+F66","v":"ONIBUS PESADO"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$15","v":10},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$15","v":0.1},null,null,null,null,null,null,null,null,null,null,{"$f":"+J68","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P70-O69","v":0.9},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F68)","v":0.9},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F68","v":0.1},{"$f":"+F67","v":10},{"$f":"+E71","v":10},{"$f":"+E71*(1+E71)/2","v":55},{"$f":"ROUND((1-(1*D71))/G71*F71,8)","v":0.16363636000000001},{"$f":"+I70+H71","v":0.16363636000000001},{"$f":"IF(F71=1,1*D71,0)","v":0},{"$f":"1-I71","v":0.83636363999999996},1,{"$f":"ROUND(+L71*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P70=0,0,+P70/F71)","v":0.09},{"$f":"+P70-O71","v":0.81},0,{"$f":"+R70-O71-Q71","v":0.91},1,{"$f":"ROUND(+S71*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C71+1","v":2},{"$f":"+D71","v":0.1},{"$f":"+E71","v":10},{"$f":"IF(F71<2,0,F71-1)","v":9},{"$f":"+E72*(1+E72)/2","v":55},{"$f":"ROUND((1-(1*D72))/G72*F72,8)","v":0.14727272999999999},0.31090909,0,0.68909091,{"$f":"+L71-H71-J72","v":0.83636363999999996},0.10036364,null,9.0000000000000011E-2,0.72000000000000008,0,{"$f":"+R71-O72-Q72","v":0.82000000000000006},{"$f":"+S71-O71-Q71","v":0.91},0.10920000000000001,null," "]
[" ","2 a 3 anos",3,{"$f":"+D72","v":0.1},10,8,{"$f":"+E73*(1+E73)/2","v":55},{"$f":"ROUND((1-(1*D73))/G73*F73,8)","v":0.13090909000000001},0.44181818,0,0.55818181999999994,0.68909091,8.2690910000000006E-2,null,9.0000000000000011E-2,0.63000000000000012,0,0.73000000000000009,0.82000000000000006,9.8400000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.1,10,7,55,0.11454544999999999,0.55636363,0,0.44363637,0.55818181999999994,6.6981819999999997E-2,null,9.0000000000000011E-2,0.54000000000000015,0,0.64000000000000012,0.73000000000000009,8.7599999999999997E-2,null," "]
[" ","4 a 5 anos",5,0.1,10,6,55,9.8181820000000003E-2,0.65454544999999997,0,0.34545455000000003,0.44363636999999995,5.3236360000000003E-2,null,9.0000000000000024E-2,0.45000000000000012,0,0.55000000000000004,0.64000000000000012,7.6799999999999993E-2,null," "]
[" ","5 a 6 anos",6,0.1,10,5,55,8.1818180000000004E-2,0.73636362999999994,0,0.26363637000000006,0.34545454999999992,4.145455E-2,null,9.0000000000000024E-2,0.3600000000000001,0,0.46,0.55000000000000004,6.6000000000000003E-2,null," "]
[" ","6 a 7 anos",7,0.1,10,4,55,6.545455E-2,0.80181817999999994,0,{"$f":"+K76-H77-J77","v":0.19818182000000006},0.2636363699999999,3.1636360000000002E-2,null,9.0000000000000024E-2,0.27000000000000007,0,0.37,0.46,5.5199999999999999E-2,null," "]
[" ","7 a 8 anos",8,0.1,10,3,55,4.9090910000000001E-2,0.85090908999999992,0,{"$f":"+K77-H78-J78","v":0.14909091000000008},0.1981818199999999,2.3781819999999999E-2,null,9.0000000000000024E-2,0.18000000000000005,0,0.27999999999999997,0.37,4.4400000000000002E-2,null," "]
[" ","8 a 9 anos",9,0.1,10,2,55,3.2727270000000003E-2,0.8836363599999999,0,{"$f":"+K78-H79-J79","v":0.11636364000000007},0.14909090999999991,1.7890909999999999E-2,null,9.0000000000000024E-2,9.0000000000000024E-2,0,{"$f":"+R78-O79-Q79","v":0.18999999999999995},0.27999999999999997,3.3599999999999998E-2,null," "]
[" ","9 a 10 anos",10,0.1,10,1,55,1.6363639999999999E-2,0.89999999999999991,0.1,0,1.6363639999999902E-2,1.96364E-3,null,9.0000000000000024E-2,0,{"$f":"+J80","v":0.1},{"$f":"+R79-O80-Q80","v":0},0.18999999999999995,2.2800000000000001E-2,null," "]
[" ","10 a 11 anos",11,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,{"$f":"IF(P80=0,0,+P80/F81)","v":0},0,{"$f":"+J81","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,{"$f":"IF(P81=0,0,+P81/F82)","v":0},0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"ONIBUS ARTICULADO",null,null,null,null,null,null,null,null,{"$f":"+F89","v":"ONIBUS ARTICULADO"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$16","v":10},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$16","v":0.1},null,null,null,null,null,null,null,null,null,null,{"$f":"+J91","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P93-O92","v":0.9},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F91)","v":0.9},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F91","v":0.1},{"$f":"+F90","v":10},{"$f":"+E94","v":10},{"$f":"+E94*(1+E94)/2","v":55},{"$f":"ROUND((1-(1*D94))/G94*F94,8)","v":0.16363636000000001},{"$f":"+I93+H94","v":0.16363636000000001},{"$f":"IF(F94=1,1*D94,0)","v":0},{"$f":"1-I94","v":0.83636363999999996},1,{"$f":"ROUND(+L94*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P93=0,0,+P93/F94)","v":0.09},{"$f":"+P93-O94","v":0.81},0,{"$f":"+R93-O94-Q94","v":0.91},1,{"$f":"ROUND(+S94*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C94+1","v":2},{"$f":"+D94","v":0.1},{"$f":"+E94","v":10},{"$f":"IF(F94<2,0,F94-1)","v":9},{"$f":"+E95*(1+E95)/2","v":55},{"$f":"ROUND((1-(1*D95))/G95*F95,8)","v":0.14727272999999999},0.31090909,0,0.68909091,{"$f":"+L94-H94-J95","v":0.83636363999999996},0.10036364,null,9.0000000000000011E-2,0.72000000000000008,0,{"$f":"+R94-O95-Q95","v":0.82000000000000006},{"$f":"+S94-O94-Q94","v":0.91},0.10920000000000001,null," "]
[" ","2 a 3 anos",3,{"$f":"+D95","v":0.1},10,8,{"$f":"+E96*(1+E96)/2","v":55},{"$f":"ROUND((1-(1*D96))/G96*F96,8)","v":0.13090909000000001},0.44181818,0,0.55818181999999994,0.68909091,8.2690910000000006E-2,null,9.0000000000000011E-2,0.63000000000000012,0,0.73000000000000009,0.82000000000000006,9.8400000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.1,10,7,55,0.11454544999999999,0.55636363,0,0.44363637,0.55818181999999994,6.6981819999999997E-2,null,9.0000000000000011E-2,0.54000000000000015,0,0.64000000000000012,0.73000000000000009,8.7599999999999997E-2,null," "]
[" ","4 a 5 anos",5,0.1,10,6,55,9.8181820000000003E-2,0.65454544999999997,0,0.34545455000000003,0.44363636999999995,5.3236360000000003E-2,null,9.0000000000000024E-2,0.45000000000000012,0,0.55000000000000004,0.64000000000000012,7.6799999999999993E-2,null," "]
[" ","5 a 6 anos",6,0.1,10,5,55,8.1818180000000004E-2,0.73636362999999994,0,0.26363637000000006,0.34545454999999992,4.145455E-2,null,9.0000000000000024E-2,0.3600000000000001,0,0.46,0.55000000000000004,6.6000000000000003E-2,null," "]
[" ","6 a 7 anos",7,0.1,10,4,55,6.545455E-2,0.80181817999999994,0,{"$f":"+K99-H100-J100","v":0.19818182000000006},0.2636363699999999,3.1636360000000002E-2,null,9.0000000000000024E-2,0.27000000000000007,0,0.37,0.46,5.5199999999999999E-2,null," "]
[" ","7 a 8 anos",8,0.1,10,3,55,4.9090910000000001E-2,0.85090908999999992,0,{"$f":"+K100-H101-J101","v":0.14909091000000008},0.1981818199999999,2.3781819999999999E-2,null,9.0000000000000024E-2,0.18000000000000005,0,0.27999999999999997,0.37,4.4400000000000002E-2,null," "]
[" ","8 a 9 anos",9,0.1,10,2,55,3.2727270000000003E-2,0.8836363599999999,0,{"$f":"+K101-H102-J102","v":0.11636364000000007},0.14909090999999991,1.7890909999999999E-2,null,9.0000000000000024E-2,9.0000000000000024E-2,0,{"$f":"+R101-O102-Q102","v":0.18999999999999995},0.27999999999999997,3.3599999999999998E-2,null," "]
[" ","9 a 10 anos",10,0.1,10,1,55,1.6363639999999999E-2,0.89999999999999991,0.1,0,1.6363639999999902E-2,1.96364E-3,null,9.0000000000000024E-2,0,{"$f":"+J103","v":0.1},{"$f":"+R102-O103-Q103","v":0},0.18999999999999995,2.2800000000000001E-2,null," "]
[" ","10 a 11 anos",11,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,{"$f":"IF(P103=0,0,+P103/F104)","v":0},0,{"$f":"+J104","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,{"$f":"IF(P104=0,0,+P104/F105)","v":0},0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,{"$f":"+Consumo!C341","v":"Sist. de Bilhetagem monitoramento/validação"},null,null,null,null,null,null,null,null,{"$f":"+F112","v":"Sist. de Bilhetagem monitoramento/validação"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,5,"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"+J114","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P116-O115","v":1},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F114)","v":1},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F114","v":0},{"$f":"+F113","v":5},{"$f":"+E117","v":5},{"$f":"+E117*(1+E117)/2","v":15},{"$f":"ROUND((1-(1*D117))/G117*F117,8)","v":0.33333332999999998},{"$f":"+I116+H117","v":0.33333332999999998},{"$f":"IF(F117=1,1*D117,0)","v":0},{"$f":"1-I117","v":0.66666667000000002},1,{"$f":"ROUND(+L117*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P116=0,0,+P116/F117)","v":0.2},{"$f":"+P116-O117","v":0.8},0,{"$f":"+R116-O117-Q117","v":0.8},1,{"$f":"ROUND(+S117*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C117+1","v":2},{"$f":"+D117","v":0},{"$f":"+E117","v":5},{"$f":"IF(F117<2,0,F117-1)","v":4},{"$f":"+E118*(1+E118)/2","v":15},{"$f":"ROUND((1-(1*D118))/G118*F118,8)","v":0.26666666999999999},0.6,0,0.4,{"$f":"+L117-H117-J118","v":0.66666667000000002},0.08,null,0.2,0.60000000000000009,0,{"$f":"+R117-O118-Q118","v":0.60000000000000009},{"$f":"+S117-O117-Q117","v":0.8},9.6000000000000002E-2,null," "]
[" ","2 a 3 anos",3,{"$f":"+D118","v":0},5,3,{"$f":"+E119*(1+E119)/2","v":15},{"$f":"ROUND((1-(1*D119))/G119*F119,8)","v":0.2},0.8,0,0.19999999999999996,0.4,4.8000000000000001E-2,null,0.20000000000000004,0.4,0,0.4,0.60000000000000009,7.1999999999999995E-2,null," "]
[" ","3 a 4 anos",4,0,5,2,15,0.13333333,0.93333333000000007,0,6.6666669999999928E-2,0.2,2.4E-2,null,0.2,0.2,0,0.2,0.4,4.8000000000000001E-2,null," "]
[" ","4 a 5 anos",5,0,5,1,15,6.6666669999999997E-2,1,0,0,6.6666670000000011E-2,8.0000000000000002E-3,null,0.2,0,0,0,0.2,2.4E-2,null," "]
[" ","5 a 6 anos",6,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","6 a 7 anos",7,0,5,0,15,0,1,0,{"$f":"+K122-H123-J123","v":0},1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","7 a 8 anos",8,0,5,0,15,0,1,0,{"$f":"+K123-H124-J124","v":0},1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","8 a 9 anos",9,0,5,0,15,0,1,0,{"$f":"+K124-H125-J125","v":0},1.3877787807814457E-17,0,null,0,0,0,{"$f":"+R124-O125-Q125","v":0},0,0,null," "]
[" ","9 a 10 anos",10,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,{"$f":"+J126","v":0},{"$f":"+R125-O126-Q126","v":0},0,0,null," "]
[" ","10 a 11 anos",11,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,{"$f":"IF(P126=0,0,+P126/F127)","v":0},0,{"$f":"+J127","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,{"$f":"IF(P127=0,0,+P127/F128)","v":0},0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,{"$f":"+Consumo!C342","v":"Maquinas, Instalações e Equipamentos"},null,null,null,null,null,null,null,null,{"$f":"+F135","v":"Maquinas, Instalações e Equipamentos"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+Consumo!K346","v":10},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+Consumo!K342","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+J137","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P139-O138","v":1},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F137)","v":1},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F137","v":0},{"$f":"+F136","v":10},{"$f":"+E140","v":10},{"$f":"+E140*(1+E140)/2","v":55},{"$f":"ROUND((1-(1*D140))/G140*F140,8)","v":0.18181818},{"$f":"+I139+H140","v":0.18181818},{"$f":"IF(F140=1,1*D140,0)","v":0},{"$f":"1-I140","v":0.81818181999999995},1,{"$f":"ROUND(+L140*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P139=0,0,+P139/F140)","v":0.1},{"$f":"+P139-O140","v":0.9},0,{"$f":"+R139-O140-Q140","v":0.9},1,{"$f":"ROUND(+S140*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C140+1","v":2},{"$f":"+D140","v":0},{"$f":"+E140","v":10},{"$f":"IF(F140<2,0,F140-1)","v":9},{"$f":"+E141*(1+E141)/2","v":55},{"$f":"ROUND((1-(1*D141))/G141*F141,8)","v":0.16363636000000001},0.34545453999999998,0,0.65454546000000002,{"$f":"+L140-H140-J141","v":0.81818181999999995},9.8181820000000003E-2,null,0.1,0.8,0,{"$f":"+R140-O141-Q141","v":0.8},{"$f":"+S140-O140-Q140","v":0.9},0.108,null," "]
[" ","2 a 3 anos",3,{"$f":"+D141","v":0},10,8,{"$f":"+E142*(1+E142)/2","v":55},{"$f":"ROUND((1-(1*D142))/G142*F142,8)","v":0.14545454999999999},0.49090908999999994,0,0.50909091000000006,0.65454545999999991,7.8545459999999998E-2,null,0.1,0.70000000000000007,0,0.70000000000000007,0.8,9.6000000000000002E-2,null," "]
[" ","3 a 4 anos",4,{"$f":"+D142","v":0},10,7,55,0.12727273,0.61818181999999999,0,0.38181818000000001,0.50909090999999995,6.1090909999999998E-2,null,0.1,0.60000000000000009,0,0.60000000000000009,0.70000000000000007,8.4000000000000005E-2,null," "]
[" ","4 a 5 anos",5,{"$f":"+D143","v":0},10,6,55,0.10909091,0.72727273000000003,0,0.27272726999999997,0.38181817999999995,4.581818E-2,null,0.10000000000000002,0.50000000000000011,0,0.50000000000000011,0.60000000000000009,7.1999999999999995E-2,null," "]
[" ","5 a 6 anos",6,{"$f":"+D144","v":0},10,5,55,9.0909089999999998E-2,0.81818182000000006,0,0.18181817999999994,0.27272726999999997,3.2727270000000003E-2,null,0.10000000000000002,0.40000000000000008,0,0.40000000000000008,0.50000000000000011,0.06,null," "]
[" ","6 a 7 anos",7,{"$f":"+D145","v":0},10,4,55,7.2727269999999997E-2,0.89090909000000007,0,{"$f":"+K145-H146-J146","v":0.10909090999999994},0.18181817999999997,2.181818E-2,null,0.10000000000000002,0.30000000000000004,0,0.30000000000000004,0.40000000000000008,4.8000000000000001E-2,null," "]
[" ","7 a 8 anos",8,{"$f":"+D146","v":0},10,3,55,5.4545450000000002E-2,0.94545454000000007,0,{"$f":"+K146-H147-J147","v":5.4545459999999941E-2},0.10909090999999997,1.3090910000000001E-2,null,0.10000000000000002,0.2,0,0.2,0.30000000000000004,3.5999999999999997E-2,null," "]
[" ","8 a 9 anos",9,{"$f":"+D147","v":0},10,2,55,3.6363640000000003E-2,0.9818181800000001,0,{"$f":"+K147-H148-J148","v":1.8181819999999939E-2},5.4545459999999969E-2,6.5454600000000003E-3,null,0.1,0.1,0,{"$f":"+R147-O148-Q148","v":0.1},0.2,2.4E-2,null," "]
[" ","9 a 10 anos",10,{"$f":"+D148","v":0},10,1,55,1.8181820000000001E-2,1,0,-6.2450045135165055E-17,1.8181819999999967E-2,2.1818200000000001E-3,null,0.1,0,{"$f":"+J149","v":0},{"$f":"+R148-O149-Q149","v":0},0.1,1.2E-2,null," "]
[" ","10 a 11 anos",11,{"$f":"+D149","v":0},10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,{"$f":"IF(P149=0,0,+P149/F150)","v":0},0,{"$f":"+J150","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,{"$f":"+D150","v":0},10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,{"$f":"IF(P150=0,0,+P150/F151)","v":0},0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,{"$f":"+D151","v":0},10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,{"$f":"+D152","v":0},10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,{"$f":"+D153","v":0},10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,{"$f":"+D154","v":0},10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"CONSTRUÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,20,"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,0.5,"DEPRECIAÇÃO LINEAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(\"\",C163-1,\" a \",C163,\" anos\")","v":"0 a 1 anos"},1,{"$f":"+F160","v":0.5},{"$f":"+F159","v":20},{"$f":"+F159","v":20},null,{"$f":"IF(F163=0,0,(1-(1*D163))/E163)","v":2.5000000000000001E-2},{"$f":"+I162+H163","v":2.5000000000000001E-2},{"$f":"IF(F163=1,1*D163,0)","v":0},{"$f":"1-I163","v":0.97499999999999998},1,{"$f":"ROUND(+L163*Taxa_remuner,8)","v":0.12},null,null,null,null,null,null,null,null," "]
[" ","1 a 2 anos",{"$f":"+C163+1","v":2},{"$f":"+D163","v":0.5},{"$f":"+E163","v":20},{"$f":"IF(F163<2,0,F163-1)","v":19},null,{"$f":"IF(F164=0,0,(1-(1*D164))/E164)","v":2.5000000000000001E-2},0.05,0,0.95,{"$f":"+L163-H163-J163","v":0.97499999999999998},0.11700000000000001,null,null,null,null,null,null,null,null," "]
[" ","2 a 3 anos",3,0.5,20,18,null,{"$f":"IF(F165=0,0,(1-(1*D165))/E165)","v":2.5000000000000001E-2},7.5000000000000011E-2,0,0.92500000000000004,{"$f":"+L164-H164-J164","v":0.95},0.114,null,null,null,null,null,null,null,null," "]
[" ","3 a 4 anos",4,0.5,20,17,null,{"$f":"IF(F166=0,0,(1-(1*D166))/E166)","v":2.5000000000000001E-2},0.1,0,0.9,0.92499999999999993,0.111,null,null,null,null,null,null,null,null," "]
[" ","4 a 5 anos",5,0.5,20,16,null,{"$f":"IF(F167=0,0,(1-(1*D167))/E167)","v":2.5000000000000001E-2},0.125,0,0.875,0.89999999999999991,0.108,null,null,null,null,null,null,null,null," "]
[" ","5 a 6 anos",6,0.5,20,15,null,2.5000000000000001E-2,0.15,0,0.85,0.87499999999999989,0.105,null,null,null,null,null,null,null,null," "]
[" ","6 a 7 anos",7,0.5,20,14,null,2.5000000000000001E-2,0.17499999999999999,0,{"$f":"+K168-H169-J169","v":0.82499999999999996},0.84999999999999987,0.10199999999999999,null,null,null,null,null,null,null,null," "]
[" ","7 a 8 anos",8,0.5,20,13,null,2.5000000000000001E-2,0.19999999999999998,0,{"$f":"+K169-H170-J170","v":0.79999999999999993},0.82499999999999984,9.9000000000000005E-2,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(\"\",C171-1,\" a \",C171,\" anos\")","v":"8 a 9 anos"},9,0.5,20,12,null,2.5000000000000001E-2,{"$f":"+I170+H171","v":0.22499999999999998},{"$f":"IF(F171=1,1*D171,0)","v":0},{"$f":"+K170-H171-J171","v":0.77499999999999991},0.79999999999999982,9.6000000000000002E-2,null,null,null,null,null,null,null,null," "]
[" ","9 a 10 anos",10,0.5,20,11,null,2.5000000000000001E-2,0.24999999999999997,0,0.74999999999999989,0.7749999999999998,9.2999999999999999E-2,null,null,null,null,null,null,null,null," "]
[" ","10 a 11 anos",11,0.5,20,10,null,2.5000000000000001E-2,0.27499999999999997,0,0.72499999999999987,0.74999999999999978,0.09,null,null,null,null,null,null,null,null," "]
[" ","11 a 12 anos",12,0.5,20,9,null,2.5000000000000001E-2,0.3,0,0.69999999999999984,0.72499999999999976,8.6999999999999994E-2,null,null,null,null,null,null,null,null," "]
[" ","12 a 13 anos",13,0.5,20,8,null,2.5000000000000001E-2,0.32500000000000001,0,0.67499999999999982,0.69999999999999973,8.4000000000000005E-2,null,null,null,null,null,null,null,null," "]
[" ","13 a 14 anos",14,0.5,20,7,null,2.5000000000000001E-2,0.35000000000000003,0,0.6499999999999998,0.67499999999999971,8.1000000000000003E-2,null,null,null,null,null,null,null,null," "]
[" ","14 a 15 anos",15,0.5,20,6,null,2.5000000000000001E-2,0.37500000000000006,0,0.62499999999999978,0.64999999999999969,7.8E-2,null,null,null,null,null,null,null,null," "]
[" ","15 a 16 anos",16,0.5,20,5,null,2.5000000000000001E-2,0.40000000000000008,0,0.59999999999999976,0.62499999999999967,7.4999999999999997E-2,null,null,null,null,null,null,null,null," "]
[" ","16 a 17 anos",17,0.5,20,4,null,2.5000000000000001E-2,0.4250000000000001,0,0.57499999999999973,0.59999999999999964,7.1999999999999995E-2,null,null,null,null,null,null,null,null," "]
[" ","17 a 18 anos",18,0.5,20,3,null,2.5000000000000001E-2,0.45000000000000012,0,0.54999999999999971,0.57499999999999962,6.9000000000000006E-2,null,null,null,null,null,null,null,null," "]
[" ","18 a 19 anos",19,0.5,20,2,null,2.5000000000000001E-2,0.47500000000000014,0,0.52499999999999969,0.5499999999999996,6.6000000000000003E-2,null,null,null,null,null,null,null,null," "]
[" ","19 a 20 anos",20,0.5,20,1,null,2.5000000000000001E-2,0.50000000000000011,0.5,0,0.52499999999999958,6.3E-2,null,null,null,null,null,null,null,null," "]
[" ","20 a 21 anos",21,0.5,20,0,null,0,0.50000000000000011,0,0,-4.4408920985006262E-16,0,null,null,null,null,null,null,null,null," "]
[" ","21 a 22 anos",22,0.5,20,0,null,0,0.50000000000000011,0,0,-4.4408920985006262E-16,0,null,null,null,null,null,null,null,null," "]
[" ","22 a 23 anos",23,0.5,20,0,null,0,0.50000000000000011,0,0,-4.4408920985006262E-16,0,null,null,null,null,null,null,null,null," "]
[" ","23 a 24 anos",24,0.5,20,0,null,0,0.50000000000000011,0,0,{"$f":"+L185-H185-J186","v":-4.4408920985006262E-16},0,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(\"\",C187-1,\" a \",C187,\" anos\")","v":"24 a 25 anos"},25,0.5,20,0,null,0,{"$f":"+I186+H187","v":0.50000000000000011},{"$f":"IF(F187=1,1*D187,0)","v":0},{"$f":"+K186-H187-J187","v":0},-4.4408920985006262E-16,0,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_Combustivel","index":15,"n_rows":90,"n_cols":18,"rows_kept":90,"cut":false,"hidden":false,"merged":[[1,1,1,7],[2,1,2,7],[3,1,3,7]]}
[]
[null,{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null," "]
[null,{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"}]
[null,{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"}]
[null,"Controle Custo Combustível"]
[]
[null,null,"Discriminação","Micro Onibus","Leve","Pesado","Articulado","TOTAL"]
[]
[null,null,"Frota Operante",0,14,51,1,{"$f":"SUM(D9:G9)","v":66},null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K161","v":0.25}]
[null,null,"Coeficiente  de consumo",0.25,0.35,0.42,0.55000000000000004,{"$f":"+H12/H9/H11","v":0.40712121212121211},null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K162","v":0.35}]
[null,null,"PMM - Percurso Médio Mensal por Veiculo",{"$f":"+Consumo!K53","v":5033},{"$f":"+D11","v":5033},{"$f":"+E11","v":5033},{"$f":"+F11","v":5033},{"$f":"+G11","v":5033},null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K163","v":0.42}]
[null,null,"Consumo de combustivel mês (litros)",{"$f":"+D9*D10*D11","v":0},{"$f":"+E9*E10*E11","v":24661.699999999997},{"$f":"+F9*F10*F11","v":107806.85999999999},{"$f":"+G9*G10*G11","v":2768.15},{"$f":"SUM(D12:G12)","v":135236.71},null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K164","v":0.55000000000000004}]
[]
[null,null,"Frota Operante",0,14,51,1,{"$f":"SUM(D14:G14)","v":66}]
[null,null,"Coeficiente  de consumo",{"$f":"+D10","v":0.25},{"$f":"+E10","v":0.35},0.45,0.55000000000000004,{"$f":"+H17/H14/H16","v":0.43030303030303024}]
[null,null,"PMM - Percurso Médio Mensal por Veiculo",{"$f":"+D11","v":5033},{"$f":"+D16","v":5033},{"$f":"+E16","v":5033},{"$f":"+F16","v":5033},{"$f":"+G16","v":5033}]
[null,null,"Consumo de combustivel mês (litros)",{"$f":"+D14*D15*D16","v":0},{"$f":"+E14*E15*E16","v":24661.699999999997},{"$f":"+F14*F15*F16","v":115507.34999999999},{"$f":"+G14*G15*G16","v":2768.15},{"$f":"SUM(D17:G17)","v":142937.19999999998}]
[]
[null,"DATA","Fornecedor","Nota Fiscal","tipo","Quantidade Litros","Unitário","Valor",null,"Quant acum","Valor acum","Média p/ Litros",null,"Media mês"]
[]
[null,"2017-07-28","Safra Diesel Ltda",83098,"S-10",15000,2.57,{"$f":"+F21*G21","v":38550},null,{"$f":"+J20+F21","v":15000},{"$f":"+K20+H21","v":38550},{"$f":"+K21/J21","v":2.57}]
[null,"2017-07-28","Safra Diesel Ltda",83098,"S-500",10000,2.5099999999999998,25099.999999999996,null,{"$f":"+J21+F22","v":25000},63650,2.5459999999999998]
[null,"2017-07-04","Maxsul Distribuidora de Combustiveis Ltda",102499,"S-500",10000,2.36,23600,null,{"$f":"+J22+F23","v":35000},87250,2.4928571428571429]
[null,"2017-07-04","Maxsul Distribuidora de Combustiveis Ltda",102603,"S-10",10000,2.4300000000000002,24300,null,{"$f":"+J23+F24","v":45000},111550,2.4788888888888887]
[null,"2017-07-10","Maxsul Distribuidora de Combustiveis Ltda",103163,"S-10",10000,2.4300000000000002,24300,null,55000,135850,2.4700000000000002]
[null,"2017-07-10","Maxsul Distribuidora de Combustiveis Ltda",103164,"S-500",10000,2.3690000000000002,23690.000000000004,null,65000,159540,2.4544615384615383]
[null,"2017-07-17","Maxsul Distribuidora de Combustiveis Ltda",103702,"S-10",13000,2.415,31395,null,78000,190935,2.4478846153846154]
[null,"2017-07-17","Maxsul Distribuidora de Combustiveis Ltda",103703,"S-500",10000,2.3540000000000001,23540,null,88000,214475,2.4372159090909089]
[null,"2017-07-20","Maxsul Distribuidora de Combustiveis Ltda",104116,"S-500",10000,2.3839999999999999,23840,null,98000,238315,2.4317857142857142]
[null,"2017-07-20","Maxsul Distribuidora de Combustiveis Ltda",104117,"S-10",15000,2.4449999999999998,36675,null,113000,274990,2.4335398230088496,null,{"$f":"+J30/5000/66","v":0.34242424242424246}]
[]
[null,"2017-08-04","Safra Diesel Ltda",83426,"S-500",10000,2.61,{"$f":"+F32*G32","v":26100},null,{"$f":"+J6+F32","v":10000},{"$f":"+K6+H32","v":26100},{"$f":"+K32/J32","v":2.61}]
[null,"2017-08-04","Safra Diesel Ltda",83426,"S-10",15000,2.67,40050,null,{"$f":"+J32+F33","v":25000},{"$f":"+K32+H33","v":66150},2.6459999999999999]
[null,"2017-08-09","Maxsul Distribuidora de Combustiveis Ltda",105897,"S-500",8000,2.5950000000000002,20760,null,{"$f":"+J33+F34","v":33000},86910,2.6336363636363638]
[null,"2017-08-09","Maxsul Distribuidora de Combustiveis Ltda",105898,"S-10",15000,2.645,39675,null,{"$f":"+J34+F35","v":48000},126585,2.6371875]
[null,"2017-08-16","Maxsul Distribuidora de Combustiveis Ltda",106449,"S-500",10000,2.6,26000,null,58000,152585,2.6307758620689654]
[null,"2017-08-16","Maxsul Distribuidora de Combustiveis Ltda",106450,"S-10",15000,2.65,39750,null,73000,192335,2.6347260273972601]
[null,"2017-08-23","Maxsul Distribuidora de Combustiveis Ltda",107045,"S-10",15000,2.665,39975,null,88000,232310,2.6398863636363634]
[null,"2017-08-23","Maxsul Distribuidora de Combustiveis Ltda",107047,"S-500",10000,2.6150000000000002,26150.000000000004,null,98000,258460,2.6373469387755102]
[null,"2017-08-30","Maxsul Distribuidora de Combustiveis Ltda",107661,"S-500",10000,2.67,26700,null,108000,285160,2.6403703703703703]
[null,"2017-08-30","Maxsul Distribuidora de Combustiveis Ltda",107662,"S-10",15000,2.72,40800,null,123000,325960,2.650081300813008,null,{"$f":"+J41/5000/66","v":0.37272727272727274}]
[]
[null,"2017-09-04","Maxsul Distribuidora de Combustiveis Ltda",108028,"S-500",10000,2.81,{"$f":"+F43*G43","v":28100},null,{"$f":"+J20+F43","v":10000},{"$f":"+K20+H43","v":28100},{"$f":"+K43/J43","v":2.81}]
[null,"2017-09-04","Maxsul Distribuidora de Combustiveis Ltda",108029,"S-10",10000,2.86,28600,null,{"$f":"+J43+F44","v":20000},{"$f":"+K43+H44","v":56700},2.835]
[null,"2017-09-08","Safra Diesel Ltda",85088,"S-10",12000,2.85,34200,null,{"$f":"+J44+F45","v":32000},90900,2.8406250000000002]
[null,"2017-09-08","Safra Diesel Ltda",85088,"S-500",10000,2.76,27599.999999999996,null,{"$f":"+J45+F46","v":42000},118500,2.8214285714285716]
[null,"2017-09-14","Safra Diesel Ltda",85380,"S-500",10000,2.76,27599.999999999996,null,52000,146100,2.8096153846153844]
[null,"2017-09-14","Safra Diesel Ltda",85380,"S-10",10000,2.85,28500,null,62000,174600,2.8161290322580643]
[null,"2017-09-20","Maxsul Distribuidora de Combustiveis Ltda",109009,"S-500",10000,2.7749999999999999,27750,null,72000,202350,2.8104166666666668]
[null,"2017-09-20","Maxsul Distribuidora de Combustiveis Ltda",109008,"S-10",13000,2.855,37115,null,85000,239465,2.8172352941176468]
[null,"2017-09-25","Abastecedoroa Gral Ltda",100450,"S-10",15000,2.82,42300,null,100000,281765,2.81765]
[null,"2017-09-25","Abastecedoroa Gral Ltda",100451,"S-500",10000,2.74,27400.000000000004,null,110000,309165,2.8105909090909091,null,{"$f":"+J52/5000/66","v":0.33333333333333331}]
[null,"2017-09-29","Abastecedoroa Gral Ltda",100831,"S-10",15000,2.88,43200,null,125000,352365,{"$f":"+K53/J53","v":2.8189199999999999},null,{"$f":"+J53/5000/66","v":0.37878787878787878}]
[null,"2017-09-29","Abastecedoroa Gral Ltda",100832,"S-500",10000,2.8,28000,null,135000,380365,{"$f":"+K54/J54","v":2.8175185185185185},null,{"$f":"+J54/5000/66","v":0.40909090909090912}]
[]
[null,"2017-10-06","Maxsul Distribuidora de Combustiveis Ltda",110032,"S-10",15000,2.8,{"$f":"+F56*G56","v":42000},null,{"$f":"+J55+F56","v":15000},{"$f":"+K55+H56","v":42000},{"$f":"+K56/J56","v":2.8}]
[null,"2017-10-06","Maxsul Distribuidora de Combustiveis Ltda",110033,"S-500",8000,2.72,21760,null,23000,63760,2.7721739130434782]
[null,"2017-10-11","Maxsul Distribuidora de Combustiveis Ltda",110388,"S-10",13000,2.79,36270,null,36000,100030,2.7786111111111111]
[null,"2017-10-17","Safra Diesel Ltda",86839,"S-10",15000,2.76,41400,null,51000,141430,2.7731372549019606]
[null,"2017-10-17","Safra Diesel Ltda",86839,"S-500",10000,2.67,26700,null,61000,168130,2.7562295081967214]
[null,"2017-10-26","Safra Diesel Ltda",87332,"S-10",15000,2.8,42000,null,76000,210130,2.7648684210526318,null,{"$f":"+J61/5000/66","v":0.23030303030303029}]
[]
[null,"2017-11-07","Maxsul Distribuidora de Combustiveis Ltda",111984,"S-10",15000,2.9049999999999998,{"$f":"+F63*G63","v":43575},null,{"$f":"+J62+F63","v":15000},{"$f":"+K62+H63","v":43575},{"$f":"+K63/J63","v":2.9049999999999998}]
[null,"2017-11-07","Maxsul Distribuidora de Combustiveis Ltda",111983,"S-500",8000,2.8250000000000002,22600,null,23000,66175,2.8771739130434781]
[null,"2017-11-08","Safra Diesel Ltda",88312,"S-10",20000,2.92,58400,null,43000,124575,2.8970930232558141]
[null,"2017-11-13","Safra Diesel Ltda",88065,"S-10",5000,2.91,14550,null,48000,139125,2.8984375]
[null,"2017-11-13","Safra Diesel Ltda",88065,"S-500",15000,2.88,43200,null,63000,182325,2.894047619047619]
[null,"2017-11-14","Safra Diesel Ltda",88187,"S-10",10000,2.92,29200,null,73000,211525,2.8976027397260276]
[null,"2017-11-14","Safra Diesel Ltda",88187,"S-500",5000,2.84,14200,null,78000,225725,2.8939102564102566]
[null,"2017-11-24","Maxsul Distribuidora de Combustiveis Ltda",113016,"S-10",15000,2.94,44100,null,93000,269825,2.9013440860215054]
[null,"2017-11-24","Maxsul Distribuidora de Combustiveis Ltda",113015,"S-500",8000,2.86,22880,null,101000,292705,2.8980693069306929]
[null,"2017-11-28","Maxsul Distribuidora de Combustiveis Ltda",113289,"S-10",20000,2.93,58600,null,121000,351305,2.9033471074380164,null,{"$f":"+J72/5000/66","v":0.36666666666666664}]
[]
[null,"2017-12-05","Safra Diesel Ltda",89040,"S-500",10000,2.8,{"$f":"+F74*G74","v":28000},null,{"$f":"+J73+F74","v":10000},{"$f":"+K73+H74","v":28000},{"$f":"+K74/J74","v":2.8}]
[null,"2017-12-05","Safra Diesel Ltda",89040,"S-10",20000,2.86,57200,null,30000,85200,2.84]
[null,"2017-12-11","Maxsul Distribuidora de Combustiveis Ltda",114173,"S-10",20000,2.8849999999999998,57699.999999999993,null,50000,142900,2.8580000000000001]
[null,"2017-12-18","Safra Diesel Ltda",89574,"S-10",10000,2.9,29000,null,60000,171900,2.8650000000000002]
[null,"2017-12-19","Safra Diesel Ltda",89627,"S-500",11000,2.85,31350,null,71000,203250,2.862676056338028]
[null,"2017-12-20","Safra Diesel Ltda",89690,"S-10",20000,2.9,58000,null,91000,261250,2.8708791208791209]
[null,"2017-12-27","Safra Diesel Ltda",89861,"S-10",20000,2.91,58200,null,111000,319450,2.877927927927928,null,{"$f":"+J80/5000/66","v":0.33636363636363636}]
[]
[null,"2018-01-03","Safra Diesel Ltda",90043,"S-10",20000,2.97,{"$f":"+F82*G82","v":59400.000000000007},null,{"$f":"+J81+F82","v":20000},{"$f":"+K81+H82","v":59400.000000000007},{"$f":"+K82/J82","v":2.97}]
[null,"2018-01-03","Safra Diesel Ltda",90043,"S-500",10000,2.92,29200,null,30000,88600,2.9533333333333331]
[null,"2018-01-10","Maxsul Distribuidora de Combustiveis Ltda",115979,"S-10",20000,2.9449999999999998,58900,null,50000,147500,2.95]
[null,"2018-01-16","Maxsul Distribuidora de Combustiveis Ltda",116379,"S-500",8000,2.9049999999999998,23240,null,58000,170740,2.943793103448276]
[null,"2018-01-16","Maxsul Distribuidora de Combustiveis Ltda",116380,"S-10",20000,2.9649999999999999,59300,null,78000,230040,2.9492307692307693]
[null,"2018-01-23","Safra Diesel Ltda",91196,"S-10",20000,2.9,58000,null,98000,288040,2.9391836734693877,null,{"$f":"+J87/5000/66","v":0.29696969696969699}]
[null,"2018-01-30","Safra Diesel Ltda",91195,"S-10",10000,2.9,29000,null,108000,317040,2.9355555555555557,null,{"$f":"+J88/5000/66","v":0.32727272727272727}]
[null,"2018-01-30","Safra Diesel Ltda",91196,"S-500",8000,2.86,22880,null,116000,339920,2.930344827586207,null,{"$f":"+J89/5000/66","v":0.3515151515151515}]
[null,"2018-01-31","Safra Diesel Ltda",91216,"S-10",10000,2.9,{"$f":"+F90*G90","v":29000},null,126000,368920,2.9279365079365078,null,{"$f":"+J90/5000/66","v":0.38181818181818183}]

{"sheet":"Hist_salarial","index":16,"n_rows":21,"n_cols":19,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,2,9],[5,1,6,1],[5,2,6,2],[5,3,5,13]]}
[]
[null,"SISTEMA DE TRANSPORTE COLETIVO URBANO DE CHAPECÓ"]
[null,"SERVIÇO PÚBLICO DE TRANSPORTE COLETIVO URBANO"]
[null,"RESUMO DE VALORES DA FOLHA DE PAGAMENTO - AUTO VIAÇÃO CHAPECO"]
[]
[null,"DATA","FROTA","SALARIO BASE"]
[null,null,null,"Motorista","Adic Motorista","Gratificacao motorista","Cobrador","Despachante","Vendas","Oficina","Lavagem","Adm","Gerencia","Total",null,"Enc","Valor Encargos","Total"]
[]
[null,"2017-05-31",66,248287.85,{"$f":"12850+12800","v":25650},null,2098.44,22777.77,8927.7800000000007,38124.21,14955.7,41799.71,26937.84,{"$f":"SUM(D9:M9)","v":429559.3000000001},null,0.43409999999999999,{"$f":"+N9*P9","v":186471.69213000004},{"$f":"+N9+Q9","v":616030.99213000014},{"$f":"+R9/C9","v":9333.8029110606076}]
[null,{"$f":"+B9+32-DAY(B9+32)","v":"2017-06-30"},{"$f":"+C9","v":66},244350.76,{"$f":"13520.01+12420.01","v":25940.02},43520.01,1078,25799.66,8995.8700000000008,38898.339999999997,15479.75,42131.82,27054.720000000001,473248.95000000007,null,{"$f":"+P9","v":0.43409999999999999},{"$f":"+N10*P10","v":205437.36919500004},{"$f":"+N10+Q10","v":678686.31919500011},10283.126048409093]
[null,"2017-07-31",66,244350.76,{"$f":"12136.66+12836.66","v":24973.32},null,1078,24286.61,8995.8700000000008,40515.339999999997,12245.75,41393.22,27054.720000000001,424893.58999999997,null,{"$f":"+P10","v":0.43409999999999999},184446.30741899999,609339.89741899993,{"$f":"+R11/C11","v":9232.4226881666655}]
[null,"2017-08-31",66,247792.32,{"$f":"13300+12650","v":25950},null,0,24286.61,8934,35046.870000000003,12245.75,38654.22,20571.96,413481.73000000004,null,0.43409999999999999,179492.418993,592974.14899300004,{"$f":"+R12/C12","v":8984.4568029242437}]
[null,"2017-09-30",66,246071.54,{"$f":"13100+13400","v":26500},46241.39,0,24286.61,8934,35046.870000000003,12245.75,38903.72,20571.96,458801.84,null,0.43409999999999999,199165.87874400002,657967.71874400007,9969.2078597575764]
[null,"2017-10-31",66,239138.42,26366.66,null,0,23747.61,8934,35585.870000000003,14401.75,38903.72,20571.96,407649.99000000005,null,0.43409999999999999,176960.86065900003,584610.85065900011,8857.7401615000017]
[null,"TOTAL",{"$f":"SUM(C9:C14)","v":396},{"$f":"SUM(D9:D14)","v":1469991.65},{"$f":"SUM(E9:E14)","v":155380},89761.4,4254.4400000000005,145184.87,53721.520000000004,223217.49999999997,81574.45,241786.41,142763.15999999997,2607635.4000000004,null,0.43409999999999999,{"$f":"SUM(Q9:Q14)","v":1131974.5271400001},{"$f":"SUM(R9:R14)","v":3739609.9271400003},9443.4594119696976]
[]
[null,"média",{"$f":"+C15/6","v":66},244998.60833333331,25896.666666666668,14960.233333333332,709.07333333333338,24197.478333333333,8953.586666666668,37202.916666666664,13595.741666666667,40297.735000000001,23793.859999999997,434605.90000000008,null,null,{"$f":"+Q15/6","v":188662.42119000002},623268.32119000005,9443.4594119696976]
[]
[null,null,null,{"$f":"+D17+E17+F17","v":285855.5083333333},null,null,null,{"$f":"+H17","v":24197.478333333333},{"$f":"+I17","v":8953.586666666668},{"$f":"+J17+K17","v":50798.658333333333},null,{"$f":"+L17+M17","v":64091.595000000001},null,{"$f":"+N17","v":434605.90000000008}]
[null,null,null,{"$f":"+D19*$P$15+D19","v":409945.38450083329},null,null,null,{"$f":"+H19*$P$15+H19","v":34701.603677833336},{"$f":"+I19*$P$15+I19","v":12840.338638666668},{"$f":"+J19*$P$15+J19","v":72850.355915833337},null,{"$f":"+L19*$P$15+L19","v":91913.756389500006},null,{"$f":"+N19*$P$15+N19","v":623268.32119000005}]
[null,null,null,{"$f":"+D20/66","v":6211.2937045580802},null,null,null,{"$f":"+H20/66","v":525.78187390656569},194.55058543434345,1103.7932714520202,null,1392.632672568182,null,9443.4594119696976]

{"sheet":"Hist_Motorista","index":17,"n_rows":189,"n_cols":45,"rows_kept":189,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,2,9],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,6,12],[3,1,3,9],[6,14,6,16],[6,26,7,26],[6,27,6,29],[6,30,6,32],[6,20,6,22],[6,18,7,18],[6,24,7,24]]}
[]
[null,{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"}]
[null,{"$f":"+Titulo_02","v":"SECRETARIA DE DEFESA DO CIDADÃO"}]
[null,{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"}]
[null,"Controle de Custo Motorista - Auto Viação Chapecó"]
[]
[null,"DATA","FROTA","MOTORISTAS",null,null,"REMUNERAÇÃO TOTAL",null,null,null,null,null,null," ","CALCULO TARIFA - AVC",null,null," ","VARIAÇ",null,"Média 12 meses",null,null," ","VARIAÇ",null,"FROTA","MOTORISTAS",null,null,"REMUNERAÇÃO TOTAL"]
[null,null,null,"ATIVOS","AFAST","TOTAL","Base","Adic","Premiação","Total","MÉDIA","T","FATOR UTILIZ",null,"SALARIO BASE","FATOR UTILIZ","CUTO TOTAL",null,null," ","SALARIO BASE","FATOR UTILIZ","CUTO TOTAL"," ",null,null,null,"ATIVOS","AFAST","TOTAL","Base","Adic","Premiação",null,null,null,null,null,null,null,1,60000,0.01,{"$f":"+AP8*AQ8","v":600},{"$f":"+AP8+AR8","v":60600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO8+1","v":2},{"$f":"+AP8","v":60000},{"$f":"+AQ8","v":0.01},{"$f":"+AS8*AQ9","v":606},{"$f":"+AP9+AR9+AS8","v":121206}]
[null,"2015-12-31",67,129,11,{"$f":"+D10+E10","v":140},206753.4,{"$f":"9500+9500","v":19000},43889.5,{"$f":"+G10+H10+I10","v":269642.90000000002},{"$f":"+J10/F10","v":1926.0207142857143},1,{"$f":"+F10/C10","v":2.08955223880597},null,1932.33,2.8,{"$f":"+O10*P10*C10","v":362505.10799999995},null,{"$f":"+Q10/J10-1","v":0.34438959082549525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO9+1","v":3},{"$f":"+AP9","v":60000},{"$f":"+AQ9","v":0.01},{"$f":"+AS9*AQ10","v":1212.06},{"$f":"+AP10+AR10+AS9","v":182418.06}]
[null,"2016-01-31",67,132,10,142,209707.02,{"$f":"10300+10300","v":20600},null,230307.02,1621.8804225352112,1,{"$f":"+F11/C11","v":2.1194029850746268},null,1632.87,{"$f":"+P10","v":2.8},306326.41199999995,null,0.33007848392984274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,60000,0.01,{"$f":"+AS10*AQ11","v":1824.1805999999999},244242.24059999999]
[null,"2016-02-28",67,130,11,141,208230.21,{"$f":"10400+10400","v":20800},null,229030.21,1624.3277304964538,1,{"$f":"+F12/C12","v":2.1044776119402986},null,1636.81,2.8,307065.55599999998,null,0.34072075469869234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,60000,0.01,2442.4224060000001,306684.66300599999]
[null,"2016-03-31",67,130,10,140,206753.4,{"$f":"10900+10650","v":21550},44060.78,272364.18,1945.4584285714286,1,{"$f":"+D13/C13","v":1.9402985074626866},null,1981.51,2.8,371731.27600000001,null,0.36483173374707367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,60000,0.01,3066.8466300599998,369751.50963605999]
[null,"2016-04-30",67,132,0,132,194938.92,{"$f":"11200+10800","v":22000},null,216938.92,1643.4766666666667,1,{"$f":"+D14/C14","v":1.9701492537313432},null,1643.48,2.8,308316.848,null,0.42121500374391085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,60000,0.01,3697.5150963605997,433449.02473242057]
[null,"2016-05-31",67,132,9,141,228699.18,{"$f":"11800+11100","v":22900},null,251599.18,1784.3913475177305,1,{"$f":"+D15/C15","v":1.9701492537313432},null,1795.46,2.8,336828.29599999997,null,0.33874957780069059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,60000,0.01,4334.4902473242055,497783.5149797448]
[null,"2016-06-30",67,131,7,{"$f":"+D16+E16","v":138},225455.22,{"$f":"11900+11700","v":23600},42270.47,291325.69,2111.0557246376811,1,{"$f":"+F16/C16","v":2.0597014925373136},null,2124.81,2.8,398614.35599999997,null,0.36827739427992068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,60000,0.01,4977.8351497974481,562761.35012954229]
[null,"2016-07-31",66,133,9,142,230321.16,{"$f":"11816.66+11166.66","v":22983.32},null,253304.48,1783.8343661971833,1,2.1515151515151514,null,1794.79,2.8,331677.19199999998,null,0.30940120759016954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,60000,0.01,5627.6135012954228,628388.96363083774]
[null,"2016-08-31",{"$f":"+C17","v":66},132,9,141,228699.18,{"$f":"11250+11900","v":23150},null,251849.18,1786.1643971631206,1,2.1363636363636362,null,1797.16,2.8,332115.16800000001,null,0.31870656874880443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,60000,0.01,6283.8896363083777,694672.85326714616]
[null,{"$f":"+B18+32-DAY(B18+32)","v":"2016-09-30"},{"$f":"+C18","v":66},131,9,140,227077.2,{"$f":"12000+11450","v":23450},44115.31,294642.51,2104.5893571428574,1,2.1212121212121211,null,2137.75,2.8,395056.2,null,0.34079837970427285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,60000,0.01,6946.7285326714618,761619.58179981762]
[null,{"$f":"+B19+32-DAY(B19+32)","v":"2016-10-31"},66,133,10,143,231943.14,{"$f":"12600+11400","v":24000},null,255943.14,1789.8121678321679,1,2.1666666666666665,null,1802.73,2.8,333144.50399999996,null,0.30163482404724706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,60000,0.01,7616.1958179981766,829235.77761781577]
[null,"2016-11-30",66,129,10,139,225455.22,{"$f":"12389.99+11639.99","v":24029.98},null,249485.2,1794.8575539568346,1,2.106060606060606,null,1808.26,2.8,334166.44799999997,null,0.3394239337644076,null,{"$f":"SUM(AE21:AG21)/AD21","v":1901.7870160810007},2,{"$f":"+U21*AD21","v":266091.7},null,{"$f":"+W21/G21-1","v":0.18024191234072995},null,{"$f":"IF($C21=0,AA20,SUM(C10:C21)/12)","v":66.583333333333329},{"$f":"IF($C21=0,AB20,SUM(D10:D21)/12)","v":131.16666666666666},{"$f":"IF($C21=0,AC20,SUM(E10:E21)/12)","v":8.75},{"$f":"IF($C21=0,AD20,SUM(F10:F21)/12)","v":139.91666666666666},{"$f":"IF($C21=0,AE20,SUM(G16:G21)/6)","v":228158.52},{"$f":"IF($C21=0,AF20,SUM(H16:H21)/6)","v":23535.550000000003},{"$f":"IF($C21=0,AG20,SUM(I16:I21)/6)","v":14397.63},{"$f":"+G21/F21","v":1621.98},null,null,null,null,null,null,{"$f":"+AO20+1","v":14},{"$f":"+AP20","v":60000},0.01,8292.357776178158,{"$f":"+AP21+AR21+AS20","v":897528.13539399393}]
[null,"2016-12-31",66,131,9,140,227077.2,{"$f":"11823.33+11173.33","v":22996.66},47877.98,297951.84000000003,2128.2274285714288,1,2.1212121212121211,null,2163.0100000000002,2.8,399724.24800000002,null,0.34157334957219931,null,1909.6799880881479,{"$f":"+V21","v":2},{"$f":"+U22*AD22","v":267196.05833333335},null,0.17667497368002305,null,66.5,131.33333333333334,8.5833333333333339,139.91666666666666,228428.85,23434.993333333332,15332.215000000002,1621.98,null,null,null,null,null,null,{"$f":"+AO21+1","v":15},60000,0.01,8975.2813539399394,{"$f":"+AP22+AR22+AS21","v":966503.41674793384}]
[null,"2017-01-31",66,126,8,134,217345.32,{"$f":"11900+11150","v":23050},null,240395.32,1793.9949253731345,1,2.0303030303030303,null,1804.92,2.8,333549.21600000001,null,0.38750295138857105,null,1903.3718611609816,2,265044.53166666668,null,0.21946279619301978,null,66.416666666666671,130.83333333333334,8.4166666666666661,139.25,226266.21,23446.10666666667,15332.215000000002,1621.98,null,null,null,null,null,null,{"$f":"+AO22+1","v":16},60000,0.01,9665.0341674793381,{"$f":"+AP23+AR23+AS22","v":1036168.4509154132}]
[null,"2017-02-28",66,131,9,140,227077.2,{"$f":"12200+11550","v":23750},null,250827.2,1791.6228571428571,1,2.1212121212121211,null,1803.28,2.8,333246.14399999997,null,0.32858854223146428,null,1903.2876766467066,2,264874.20166666666,null,0.16645000760387507,null,66.333333333333329,130.91666666666666,8.25,139.16666666666666,225995.88,23546.10666666667,15332.215000000002,1621.98]
[null,"2017-03-31",66,133,9,142,230321.16,{"$f":"12000+12500","v":24500},41718.82,296539.98,2088.3097183098589,1,2.1515151515151514,null,2119.8969999999999,2.8,391756.9656,null,0.32109324887659341,null,1903.2807177033492,2,265190.44666666666,null,0.15139419524748243,null,66.25,131.16666666666666,8.1666666666666661,139.33333333333334,226536.54,23721.10666666667,14932.800000000001,1621.98]
[null,"2017-04-30",66,138,8,146,236809.08,{"$f":"13300+12200","v":25500},null,262309.07999999996,1796.6375342465751,1,{"$f":"+F26/C26","v":2.2121212121212119},null,1899.56,2.8,351038.68799999997,null,0.33826357821848951,null,1895.0280189798339,2,266251.43666666665,null,0.12432950909934148,null,66.166666666666671,131.66666666666666,8.8333333333333339,140.5,227347.53,23971.10666666667,14932.800000000001,1621.98]
[null,"2017-05-31",66,137,8,145,248287.85,{"$f":"12850+12800","v":25650},null,273937.84999999998,1889.2265517241378,1,2.1969696969696968,null,1899.56,2.8,351038.68799999997,null,0.28145376040587311,null,1919.4807928994082,2,270326.87833333336,null,8.8764022618639471E-2,null,66.083333333333329,132.08333333333334,8.75,140.83333333333334,231152.96833333335,24241.11,14932.800000000001,1712.33]
[null,"2017-06-30",66,134,8,142,244350.76,{"$f":"12420+13520","v":25940},43520,{"$f":"+G28+H28+I28","v":313810.76},{"$f":"+J28/F28","v":2209.934929577465},1,2.1515151515151514,null,2239.14,2.8,413793.07199999999,null,0.31860702290769116,null,1933.6720070838255,2,272970.03166666668,null,0.11712372683705441,null,66,132.33333333333334,8.8333333333333339,141.16666666666666,234031.89500000002,24731.666666666668,14206.470000000001,1720.78]
[null,"2017-07-31",66,136,6,142,244350.76,{"$f":"12836.66+12136.65","v":24973.309999999998},null,{"$f":"+G29+H29+I29","v":269324.07},{"$f":"+J29/F29","v":1896.6483802816902},1,2.1515151515151514,null,1904.41,2.8,351934.96799999999,null,0.30673418086990889,null,1967.8263754427392,2,277791.49,null,0.13685543683187218,null,66,132.58333333333334,8.5833333333333339,141.16666666666666,238532.80166666664,25052.218333333334,14206.470000000001,1720.78]
[null,"2017-08-31",66,136,8,144,247792.32,{"$f":"12650+13300","v":25950},null,{"$f":"+G30+H30+I30","v":273742.32},{"$f":"+J30/F30","v":1900.9883333333335},1,2.1818181818181817,null,1904.41,2.65,333081.30900000001,null,0.21676951156109148,null,1991.3542251031231,2,281610.67666666664,null,0.13647863124517601,null,66,132.91666666666666,8.5,141.41666666666666,241985.32166666666,25418.884999999998,14206.470000000001,1720.78]
[null,"2017-09-30",66,136,7,143,246071.54,{"$f":"13400+14100","v":27500},46241.69,{"$f":"+G31+H31+I31","v":319813.23000000004},{"$f":"+J31/F31","v":2236.4561538461539},1,2.1666666666666665,null,2229.46,{"$f":"+P30","v":2.65},389932.55399999995,null,{"$f":"+Q31/J31-1","v":0.21925085463162319},null,2015.2203647058827,2,285489.5516666667,null,0.16018923466999357,null,66,133.33333333333334,8.3333333333333339,141.66666666666666,244610.38500000001,25918.884999999998,14960.281666666668,1720.78]
[null,"2017-10-31",66,130,9,139,239138.42,26366.66,null,{"$f":"+G32+H32+I32","v":265505.08},{"$f":"+J32/F32","v":1910.1084892086333},1,2.106060606060606,null,null,{"$f":"+P31","v":2.65},0,null,{"$f":"+Q32/J32-1","v":-1},null,2023.7421108490564,2,286022.21833333332,null,0.19605297355955309,null,66,133.08333333333334,8.25,141.33333333333334,244998.60833333331,26063.328333333335,14960.281666666668,{"$f":"+G32/F32","v":1720.4202877697842}]
[null,"2017-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P32","v":2.65},0,null,{"$f":"+Q33/J33-1","v":{"$error":"#DIV/0!"}},null,2023.7421108490564,2,286022.21833333332,null,{"$error":"#DIV/0!"},null,66,133.08333333333334,8.25,141.33333333333334,244998.60833333331,26063.328333333335,14960.281666666668]
[null,"2017-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P33","v":2.65},0,null,{"$f":"+Q34/G34-1","v":{"$error":"#DIV/0!"}},null,2023.7421108490564,2,286022.21833333332,null,{"$error":"#DIV/0!"},null,66,133.08333333333334,8.25,141.33333333333334,{"$f":"IF($C34=0,AE33,SUM(G29:G34)/6)","v":244998.60833333331},{"$f":"IF($C34=0,AF33,SUM(H29:H34)/6)","v":26063.328333333335},{"$f":"IF($C34=0,AG33,SUM(I29:I34)/6)","v":14960.281666666668},null,null,null,null,null,null,null,{"$f":"+AO23+1","v":17},{"$f":"+AP23","v":60000},{"$f":"+AQ23","v":0.01},{"$f":"+AS23*AQ34","v":10361.684509154133},{"$f":"+AP34+AR34+AS23","v":1106530.1354245674}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO34+1","v":18},{"$f":"+AP34","v":60000},{"$f":"+AQ34","v":0.01},11065.301354245674,{"$f":"+AP35+AR35+AS34","v":1177595.4367788131}]
[null,"Média",{"$f":"+AA34","v":66},133.08333333333334,8.25,141.33333333333334,244998.60833333331,26063.328333333335,14960.281666666668,{"$f":"+G36+H36+I36","v":286022.21833333332},{"$f":"+J36/F36","v":2023.7421108490564},{"$f":"SUM(L12:L35)","v":21},{"$f":"+F36/C36","v":2.1414141414141414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!*AQ36","v":{"$error":"#REF!"}},{"$f":"+AP36+AR36+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO36+1","v":{"$error":"#REF!"}},{"$f":"+AP36","v":{"$error":"#REF!"}},{"$f":"+AQ36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AP37+AR37+AS36","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J36/C36","v":4333.669974747475},null,{"$f":"+K38/AH32","v":2.5189600503754228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!*AQ38","v":{"$error":"#REF!"}},{"$f":"+AP38+AR38+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO38+1","v":{"$error":"#REF!"}},{"$f":"+AP38","v":{"$error":"#REF!"}},{"$f":"+AQ38","v":{"$error":"#REF!"}},{"$f":"+AS38*AQ39","v":{"$error":"#REF!"}},{"$f":"+AP39+AR39+AS38","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,239138.42,{"$f":"+H39+G40","v":239138.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,26366.66,{"$f":"+H40+G41","v":265505.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,23747.61,289252.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,8934,298186.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,14401.75,312588.44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,35585.870000000003,348174.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,38903.72,387078.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,20571.96,407649.99000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,407649.99000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,{"$f":"+H48*1.57","v":640010.48430000013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+AS80*AQ81","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO90+1","v":{"$error":"#REF!"}},{"$f":"+AP90","v":{"$error":"#REF!"}},{"$f":"+AQ90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AP91+AR91+AS90","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO119+1","v":{"$error":"#REF!"}},{"$f":"+AP119","v":{"$error":"#REF!"}},{"$f":"+AQ119","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AP120+AR120+AS119","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+AS144*AQ145","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO154+1","v":{"$error":"#REF!"}},{"$f":"+AP154","v":{"$error":"#REF!"}},{"$f":"+AQ154","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AP155+AR155+AS154","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Hist_Pessoal","index":18,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,1,1,7],[2,1,2,7],[5,1,6,1],[5,2,6,2],[5,3,5,10]]}
[]
[null,"SISTEMA DE TRANSPORTE COLETIVO URBANO DE CHAPECÓ"]
[null,"SERVIÇO PÚBLICO DE TRANSPORTE COLETIVO URBANO"]
[null,"RESUMO DE VALORES DA FOLHA DE PAGAMENTO - AUTO VIAÇÃO CHAPECO"]
[]
[null,"DATA","FROTA","REMUNERAÇÃO TOTAL"]
[null,null,null,"Proventos","Deduções","% Encargos","Valor Encargos","Custo Total","Média Veiculo","Planilha de Custo","Dif %",null,"FROTA","Proventos","Deduções","Valor Encargos","Custo Total","Média Veiculo","Planilha de Custo"]
[]
[null,"2015-12-31",67,null,null,null,{"$f":"(D9-E9)*F9","v":0},{"$f":"+D9-E9+G9","v":0},{"$f":"+H9/C9","v":0}]
[null,"2016-01-31",{"$f":"+C9","v":67},null,null,0.56000000000000005,0,0,0]
[null,"2016-02-28",67,null,null,0.44,0,0,0]
[null,"2016-03-31",67,null,null,{"$f":"+F11","v":0.44},0,0,0]
[null,"2016-04-30",67,414567.56,0,{"$f":"+F12","v":0.44},182409.72640000001,596977.28639999998,8910.1087522388061]
[null,"2016-05-31",67,487361.46,3977.94,{"$f":"+F13","v":0.44},212688.7488,696072.26879999996,10389.138340298507]
[null,"2016-06-30",67,500552.47,3059.72,0.44,218896.81,716389.56,10692.381492537314,19925.89,{"$f":"+J15/I15-1","v":0.8635595834199481}]
[null,"2016-07-31",66,472692.39,17728.650000000001,0.44,200184.04559999998,655147.78559999994,9926.4815999999992,18146.330000000002,0.82807269798394656]
[null,"2016-08-31",{"$f":"+C16","v":66},501388.15,27094.26,0.44,208689.31160000002,682983.20160000003,10348.230327272728,18208.939999999999,0.75961873906211741]
[null,{"$f":"+B17+32-DAY(B17+32)","v":"2016-09-30"},{"$f":"+C17","v":66},498268.29,4259.3,0.44,217363.95559999999,711372.94559999998,10778.377963636363,20115.54,0.86628638073975139]
[null,{"$f":"+B18+32-DAY(B18+32)","v":"2016-10-31"},{"$f":"+C18","v":66},454892.64,3899.42,0.44,198437.01680000001,649430.23680000007,9839.8520727272735,18220.07,0.85166096658097556,null,{"$f":"IF($C19=0,M18,SUM(C8:C19)/12)","v":61.083333333333336},{"$f":"IF($C19=0,N18,SUM(D14:D19)/6)","v":485859.23333333334},{"$f":"IF($C19=0,O18,SUM(E14:E19)/6)","v":10003.215},{"$f":"IF($C19=0,P18,SUM(G14:G19)/6)","v":209376.64806666668},{"$f":"IF($C19=0,Q18,SUM(H14:H19)/6)","v":685232.66639999999},{"$f":"+Q19/M19","v":11217.997267121418},{"$f":"IF($C19=0,S18,SUM(J14:J19)/6)","v":15769.46166666667}]
[null,"2016-11-30",66,468732.8,2378.02,0.44,205196.10319999998,671550.88319999992,10175.01338181818,18171.099999999999,0.78585514516080091,null,66.583333333333329,482754.45666666661,9736.5616666666665,208127.87379999997,681145.76880000008,10229.973999499376,18797.978333333336]
[null,"2016-12-31",66,490833.05,4296.63,0.44,214076.02479999998,700612.44479999994,10615.340072727271,20218.43,0.90464270211604481,null,66.5,481134.55333333329,9942.7133333333331,207324.40959999998,678516.24959999986,10203.251873684208,18846.735000000001]
[null,"2017-01-31",66,448890.09,5270.14,0.44,195192.77800000002,638812.728,9678.9807272727267,18120.7,0.872170273977384,null,66.416666666666671,477167.50333333336,7866.2949999999983,206492.53166666665,675793.74000000011,10175.062584692598,18842.46333333333]
[null,"2017-02-28",66,434855.6,24796.43,0.44,180426.03479999999,590485.20479999995,8946.7455272727257,18134.37,1.0269236388494862,null,66.333333333333329,466078.74500000005,7483.3233333333337,201781.98553333335,660377.40720000002,9955.4382994974876,18830.035]
[null,"2017-03-31",66,461911.4,5655.7,0.44,200752.508,657008.20799999998,9954.6698181818174,14970.4,0.50385701117450887,null,66.25,460019.26333333337,7716.0566666666664,199013.41093333333,651316.6176,9831.1942279245286,17972.511666666665]
[null,"2017-04-30",66,441709.05,5933.39,0.44,191741.2904,627516.95039999997,9507.832581818182,12565.7,0.32161561448077824,null,66.166666666666671,457821.99833333329,8055.0516666666663,197897.45653333332,647664.40319999994,9788.3788896725418,17030.116666666665]
[null,"2017-05-31",66,444893.88,34220.76,0.44,180696.1728,591369.29279999994,8960.1407999999992,13425.49,0.49835703474659687,null,66.083333333333329,453848.84499999997,13362.174999999997,193814.1348,634300.80479999993,9598.4989377049169,16239.181666666665]
[null,"2017-06-30",66,508228.5,{"$f":"20468.73+38611.4","v":59080.130000000005},0.44,197625.28279999999,646773.65280000004,9799.6008000000002,14942.45,0.52480190825732409,null,66,456748.08666666667,22492.758333333331,191072.34446666666,625327.67279999994,9474.6617090909076,15359.851666666667]
[null,"2017-07-31",66,546908.1,{"$f":"58661.35+33988.76","v":92650.11},0.44,199873.51559999998,654131.50560000003,9911.0834181818191,12983.42,0.30998998315179138,null,66,473084.42166666669,37056.08666666667,191852.46739999999,627880.80239999993,9513.3454909090906,14503.638333333334]
[null,"2017-08-31",66,477924.27,{"$f":"20155.88+34118.42","v":54274.3},0.44,186405.98680000001,610055.95680000004,9243.2720727272736,12200.15,{"$f":"+J29/I29-1","v":0.31989515228023402},null,66,480262.53333333338,41969.065000000002,192849.12606666668,631142.59439999994,9562.7665818181813,13514.601666666664]
[null,"2017-09-30",66,488403.45,{"$f":"4369.68+34406.27","v":38775.949999999997},0.44,197836.1,647463.6,9810.0545454545445,13947.04,{"$f":"+J30/I30-1","v":0.42170871072906668},null,66,484677.875,47489.106666666667,192363.05806666671,629551.82640000002,9538.6640363636361,13344.041666666666]
[null,"2017-10-31",66,467626.62,{"$f":"748.58+35430.35","v":36178.93},0.44,189836.98360000001,621284.67359999998,9413.4041454545459,12244.17,{"$f":"+J31/I31-1","v":0.30071649010335411},null,66,488997.47000000003,52530.03,192045.67360000001,628513.11359999992,{"$f":"+Q31/M31","v":9522.9259636363622},{"$f":"IF($C31=0,S30,SUM(J26:J31)/6)","v":13290.453333333333}]
[null,"2017-11-30",null,null,null,null,null,null,null,null,null,null,66,488997.47000000003,52530.03,192045.67360000001,628513.11359999992,{"$f":"+Q32/M32","v":9522.9259636363622},{"$f":"IF($C32=0,S31,SUM(J27:J32)/6)","v":13290.453333333333}]
[null,"2017-12-31",null,null,null,null,null,null,null,null,null,null,66,488997.47000000003,52530.03,192045.67360000001,628513.11359999992,{"$f":"+Q33/M33","v":9522.9259636363622},{"$f":"IF($C33=0,S32,SUM(J28:J33)/6)","v":13290.453333333333}]
[]
[null,"MÉDIA ",{"$f":"+M33","v":66},{"$f":"+N33","v":488997.47000000003},{"$f":"+O33","v":52530.03},null,{"$f":"+P33","v":192045.67360000001},{"$f":"+Q33","v":628513.11359999992},{"$f":"+R33","v":9522.9259636363622},{"$f":"+S33","v":13290.453333333333},{"$f":"+J35/I35-1","v":0.39562707765275196}]
[]
[]
[]
[]
[]
[null,null,null,239138.42,{"$f":"+E40+D41","v":239138.42}]
[null,null,null,26366.66,{"$f":"+E41+D42","v":265505.08}]
[null,null,null,23747.61,289252.69]
[null,null,null,8934,298186.69]
[null,null,null,14401.75,312588.44]
[null,null,null,35585.870000000003,348174.31]
[null,null,null,38903.72,387078.03]
[null,null,null,20571.96,407649.99000000005]
[null,null,null,null,407649.99000000005]
[null,null,null,null,{"$f":"+E49*1.57","v":640010.48430000013},{"$f":"+E50/C31","v":9697.1285500000013}]

{"sheet":"Hist_PassAVC","index":19,"n_rows":114,"n_cols":41,"rows_kept":114,"cut":false,"hidden":false,"merged":[[9,7,9,8],[8,3,8,10],[9,9,9,10],[9,16,9,18],[1,1,1,24],[8,2,9,2],[8,15,8,19],[3,1,3,12],[4,1,4,12],[8,1,9,1],[9,3,9,4],[9,5,9,6],[5,1,5,24],[6,1,6,24]]}
[]
[null,"AUTO VIAÇÃO CHAPECO"]
[]
[null,"PREFEITURA MUNICIPAL DE CHAPECO"]
[null,"CONTROLADORIA GERAL DO MUNICIPIO"]
[null,"SISTEMA DE TRANSPORTE COLETIVO URBANO DE CHAPECÓ"]
[null,"PASSAGEIROS TRANSPORTADOS - AUTO VIAÇÃO CHAPECO"]
[]
[null,"Período/Mês","E","Passageiros Pagantes",null,null,null,null,null,null,null,null,null,null,null,"QUILOMETRAGEM "]
[null,null,null,"Antecipado (comum)",null,"Embarcado (cobrador)",null,"Estudante",null,"Vale Transporte",null,"Soma","Passag. Equival.","Gratuid","Passag. Transport","Km Program","Km Ocioso",null,null,"KM Total",null,"IPK mês","Pass Eq Média","KM Mé","IPK média",null,"Media antecip","Media embarc","Media estud","Media VT","S",null,null,null,null,null,null,null,null,{"$f":"+L10","v":"Soma"},{"$f":"+M10","v":"Passag. Equival."}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)",null,"(t)","(u)","(t)","(t)"]
[]
[null,"2009-07-31",{"$f":"IF(D13=0,0,1)","v":0}]
[null,{"$f":"+B13+32-DAY(B13+32)","v":"2009-08-31"},0]
[null,{"$f":"+B14+32-DAY(B14+32)","v":"2009-09-30"},0]
[null,"2009-10-31",0]
[null,"2009-11-30",0]
[null,"2009-12-31",1,274584,2.0299999999999998,88665,2.2999999999999998,64075,1,359475,{"$f":"+E18","v":2.0299999999999998},{"$f":"+D18+F18+H18+J18","v":786799},{"$f":"(+D18*E18+F18*G18+H18*I18+J18*K18)/K18","v":766080.92118226597},100793,{"$f":"+L18+N18","v":887592},324729.40000000002,{"$f":"ROUND(+P18*R18,0)","v":16236},0.05,{"$f":"IF(P18=0,0,+Q18/P18)","v":4.9998552641060526E-2},{"$f":"+P18+Q18","v":340965.4},null,{"$f":"IF(T18=0,0,ROUND(+M18/T18,4))","v":2.2467999999999999},{"$f":"IF(S18=0,0,SUM(M6:M18)/SUM(AE6:AE18))","v":766080.92118226597},{"$f":"IF(T18=0,0,SUM(T6:T18)/SUM(AE6:AE18))","v":340965.4},{"$f":"IF(T18=0,0,ROUND(W18/X18,4))","v":2.2467999999999999},null,null,null,null,null,{"$f":"IF(M18=0,0,1)","v":1}]
[null,"2010-01-31",{"$f":"IF(D19=0,0,1)","v":1},83998,{"$f":"+E18","v":2.0299999999999998},230840,{"$f":"+G18","v":2.2999999999999998},2492,{"$f":"+I18","v":1},319984,2.0299999999999998,{"$f":"+D19+F19+H19+J19","v":637314},666752.44334975374,69576,{"$f":"+L19+N19","v":706890},293056.3,{"$f":"ROUND(+P19*R19,0)","v":14653},0.05,5.0000631278017231E-2,307709.3,null,2.1667999999999998,{"$f":"IF(S19=0,0,SUM(M6:M19)/SUM(AE6:AE19))","v":716416.68226600986},{"$f":"IF(T19=0,0,SUM(T6:T19)/SUM(AE6:AE19))","v":324337.34999999998},2.2088999999999999,null,null,null,null,null,1]
[null,"2010-02-28",1,71265,{"$f":"+E19","v":2.0299999999999998},206546,2.2999999999999998,35689,1,272840,2.0299999999999998,{"$f":"+D20+F20+H20+J20","v":586340},595703.42364532023,65838,{"$f":"+L20+N20","v":652178},284151.3,{"$f":"ROUND(+P20*R20,0)","v":14208},0.05,5.0001530874572805E-2,298359.3,null,1.9965999999999999,{"$f":"IF(S20=0,0,SUM(M7:M20)/SUM(AE7:AE20))","v":676178.92939244665},{"$f":"IF(T20=0,0,SUM(T7:T20)/SUM(AE7:AE20))","v":315678},2.1419999999999999,null,null,null,null,null,1]
[null,{"$f":"+B20+32-DAY(B20+32)","v":"2010-03-31"},1,121814,2.0299999999999998,244148,2.2999999999999998,149419,1,391291,2.0299999999999998,{"$f":"+D21+F21+H21+J21","v":906672},863331.30541871919,121739,{"$f":"+L21+N21","v":1028411},338954.6,{"$f":"ROUND(+P21*R21,0)","v":16948},0.05,5.0000796566855861E-2,355902.6,null,2.4258000000000002,{"$f":"IF(S21=0,0,SUM(M7:M21)/SUM(AE7:AE21))","v":722967.02339901472},{"$f":"IF(T21=0,0,SUM(T7:T21)/SUM(AE7:AE21))","v":325734.15000000002},2.2195,null,null,null,null,null,1]
[null,{"$f":"+B21+32-DAY(B21+32)","v":"2010-04-30"},1,113107,2.0299999999999998,206508,2.2999999999999998,134204,1,356390,2.0299999999999998,810209,769581.92610837449,108584,918793,311440.7,{"$f":"ROUND(+P22*R22,0)","v":15572},0.05,4.999988761905557E-2,327012.7,null,2.3534000000000002,732290.00394088659,325989.86,2.2464,null,null,null,null,null,1]
[null,"2010-05-31",1,119188,2.0299999999999998,212984,2.2999999999999998,145197,1,381363,2.0299999999999998,858732,813388.53694581287,109896,968628,325026.40000000002,16251,0.05,4.9999015464589951E-2,341277.4,null,2.3834,745806.42610837426,328537.78333333338,2.2700999999999998,null,null,null,null,null,1]
[null,"2010-06-30",1,117715,2.0299999999999998,202987,2.2999999999999998,136514,1,372332,2.0299999999999998,829548,787280.54679802957,111380,940928,317712,15886,0.05,5.0001259001863321E-2,333598,null,2.36,751731.30049261078,329260.67142857146,2.2831000000000001,null,null,null,null,null,1]
[null,"2010-07-31",1,122252,2.0299999999999998,211052,2.2999999999999998,84882,1,383025,2.0299999999999998,801211,786213.74876847281,103473,904684,328781.09999999998,16439,0.05,4.9999832715445024E-2,345220.1,null,2.2774000000000001,756041.60652709357,331255.60000000003,2.2824,null,null,null,null,null,1]
[null,"2010-08-31",1,118771,2.0299999999999998,217312,2.2999999999999998,135095,1,373777,2.0299999999999998,844955,805312.82758620696,111324,956279,323966.11,16198,0.05,4.9999057000128813E-2,340164.11,null,2.3673999999999999,761516.18664477277,332245.43444444449,2.2919999999999998,null,null,null,null,null,1]
[null,"2010-09-30",1,115997,2.0299999999999998,211995,2.2999999999999998,138424,1,370783,2.0299999999999998,837199,795160.54187192116,113486,950685,322640,16132,0.05,0.05,338772,null,2.3472,764880.62216748763,332898.09100000001,2.2976000000000001,null,null,null,null,null,1]
[null,"2010-10-31",1,111756,2.0299999999999998,211401,2.2999999999999998,130119,1,362244,2.0299999999999998,815520,777616.40394088672,110715,926235,317752.5,15888,0.05,5.0001180163806738E-2,333640.5,null,2.3307000000000002,766038.42051052384,{"$f":"IF(T28=0,0,SUM(T13:T28)/SUM(AE13:AE28))","v":332965.58272727276},2.3007,null,null,null,null,null,1]
[null,"2010-11-30",1,110343,2.0299999999999998,209761,2.2999999999999998,133725,1,360129,2.0299999999999998,813958,{"$f":"(+D29*E29+F29*G29+H29*I29+J29*K29)/K29","v":774006.630541872},113670,927628,306854.8,15343,0.05,5.0000847306282972E-2,322197.8,null,2.4022999999999999,766702.43801313627,{"$f":"IF(T29=0,0,SUM(T18:T29)/SUM(AE18:AE29))","v":332068.26750000002},2.3089,null,null,null,null,null,1]
[null,"2010-12-31",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,{"$f":"IF(T30=0,0,ROUND(+M30/T30,4))","v":0},0,0,0,null,null,null,null,null,0]
[null,"2011-01-31",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-02-28",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-03-31",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-04-30",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-05-31",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-06-30",0,null,{"$f":"+E35","v":2.0299999999999998},null,{"$f":"+G35","v":2.2999999999999998},null,{"$f":"+I35","v":1},null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-07-31",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-08-31",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-09-30",0,null,2.0299999999999998,null,2.2999999999999998,null,1,null,2.0299999999999998,0,0,null,{"$f":"+L39+N39","v":0},null,null,null,0,0,null,0,0,0,0,null,null,null,null,null,0]
[null,"2011-10-31",1,123119,2.0299999999999998,281402,2.2999999999999998,148237,1,402538,2.0299999999999998,955296,917510.00492610841,83549,1038845,333917,9351,null,2.800396505718487E-2,343268,null,2.6728999999999998,813921.2817733991,332732.90000000002,2.4462000000000002,null,{"$f":"IF($AE40=0,0,SUM(D29:D40)/SUM($AE29:$AE40))","v":116731},{"$f":"IF($AE40=0,0,SUM(F29:F40)/SUM($AE29:$AE40))","v":245581.5},{"$f":"IF($AE40=0,0,SUM(H29:H40)/SUM($AE29:$AE40))","v":140981},{"$f":"IF($AE40=0,0,SUM(J29:J40)/SUM($AE29:$AE40))","v":381333.5},1,{"$f":"IF(AE40=0,0,SUM(M29:M40)/SUM(AE29:AE40))","v":845758.31773399026},{"$f":"+AF40/X40","v":2.5418535940809885},null,null,null,null,null,null,{"$f":"IF($AE40=0,0,SUM(L29:L40)/SUM($AE29:$AE40))","v":884627},{"$f":"IF($AE40=0,0,SUM(M29:M40)/SUM($AE29:$AE40))","v":845758.31773399026}]
[null,"2011-11-30",1,114818,2.0299999999999998,214475,2.2999999999999998,146066,1,381672,2.0299999999999998,{"$f":"+D41+F41+H41+J41","v":857031},811444.92610837438,84383,{"$f":"+L41+N41","v":941414},306234,9812,null,3.2040857644807567E-2,316046,null,2.5674999999999999,815147.70147783239,329657,2.4727000000000001,null,118968.5,247938.5,147151.5,392105,1,864477.46551724139,2.6223543425962177,null,null,null,null,null,null,906163.5,864477.46551724139]
[null,"2011-12-31",1,113758,2.0299999999999998,243013,2.2999999999999998,89965,1,369040,2.0299999999999998,815776,802450.6600985222,83169,898945,321413,9121,null,2.8377819192129752E-2,330534,null,2.4277000000000002,816605.72512315272,329949.33333333331,2.4748999999999999,null,117231.66666666667,246296.66666666666,128089.33333333333,384416.66666666669,1,843801.8637110017,2.5573679909774079,null,null,null,null,null,null,876034.33333333337,843801.8637110017]
[null,"2012-01-31",1,114494,2.0299999999999998,220687,2.2999999999999998,1731,1,332682,2.0299999999999998,{"$f":"+D43+F43+H43+J43","v":669594},698068.16748768475,78636,{"$f":"+L43+N43","v":748230},303107,8465,null,2.7927431567070376E-2,311572,null,2.2404999999999999,800696.07783251232,325355,2.4609999999999999,null,116547.25,239894.25,96499.75,371483,1,807368.43965517241,2.4815000219918932,null,null,null,null,null,null,824424.25,807368.43965517241]
[null,"2012-02-29",1,114801,2.0299999999999998,232993,2.2999999999999998,62058,1,344221,2.0299999999999998,754073,{"$f":"(+D44*E44+F44*G44+H44*I44+J44*K44)/K44","v":753574.6600985222},78039,832112,293581,8624,null,2.9375197986245705E-2,302205,null,2.4935999999999998,796609.6837438423,320725,2.4838,null,116198,238514,89611.4,366030.6,1,796609.6837438423,2.4837779522763812,null,null,null,null,null,null,810354,796609.6837438423]
[null,"2012-03-31",1,126574,2.0299999999999998,241310,2.2999999999999998,176186,1,399739,2.0299999999999998,943809,886509.55172413797,92003,1035812,327754,10898,null,3.3250547666847693E-2,338652,null,2.6177999999999999,811592.99507389159,323712.83333333331,2.5070999999999999,null,117927.33333333333,238980,104040.5,371648.66666666669,1,811592.99507389159,2.5071387708567574,null,null,null,null,null,null,832596.5,811592.99507389159]
[null,"2012-04-30",1,109670,2.0299999999999998,213877,2.2999999999999998,153926,1,360309,2.0299999999999998,837782,788128.31034482748,83876,921658,299461,9896,null,3.3046039384093423E-2,309357,null,2.5476000000000001,808240.89725545386,321662,2.5127000000000002,null,116747.71428571429,235393.85714285713,111167,370028.71428571426,1,808240.89725545386,2.5127024555448076,null,null,null,null,null,null,833337.28571428568,808240.89725545386]
[null,"2012-05-31",1,121952,2.0299999999999998,226312,2.2999999999999998,175312,1,404086,2.0299999999999998,927662,868811.20197044336,91437,1019099,325409,9087,null,2.7924857640692174E-2,334496,null,2.5973999999999999,815812.18534482748,323266.25,2.5236999999999998,null,117398.25,234258.625,119185.125,374285.875,1,815812.18534482748,2.5236540633141487,null,null,null,null,null,null,845127.875,815812.18534482748]
[null,"2012-06-30",1,110235,2.0299999999999998,209395,2.2999999999999998,147748,1,368096,2.0299999999999998,835474,788358.83251231525,81012,916486,307422,8466,null,2.7538692741573473E-2,315888,null,2.4956999999999998,812761.81280788174,322446.44444444444,2.5206,null,116602.33333333333,231496,122358.77777777778,373598.11111111112,1,812761.81280788174,2.5206102495818206,null,null,null,null,null,null,844055.22222222225,812761.81280788174]
[null,"2012-07-31",1,115559,2.0299999999999998,218969,2.2999999999999998,96048,1,384786,2.0299999999999998,{"$f":"+D49+F49+H49+J49","v":815362},795752.24137931038,81057,{"$f":"+L49+N49","v":896419},307422,8466,null,2.7538692741573473E-2,315888,null,2.5190999999999999,811060.8556650246,321790.59999999998,2.5205000000000002,null,116498,230243.3,119727.7,374716.9,1,811060.8556650246,2.5204616159235997,null,null,null,null,null,null,841185.9,811060.8556650246]
[null,"2012-08-31",1,122395,2.0299999999999998,229825,2.2999999999999998,174809,1,404320,2.0299999999999998,931349,873220.66502463061,91555,1022904,326873,10839,null,3.3159667516130115E-2,337712,null,2.5857000000000001,816711.74742498877,{"$f":"IF(T50=0,0,SUM(T39:T50)/SUM(AE39:AE50))","v":323238},2.5266999999999999,null,117034.09090909091,230205.27272727274,124735.09090909091,377408.09090909088,1,816711.74742498877,2.5266575941720615,null,null,null,null,null,null,849382.54545454541,816711.74742498877]
[null,"2012-09-30",1,{"$f":"105244","v":105244},2.0299999999999998,204655,2.2999999999999998,148785,1,354280,2.0299999999999998,{"$f":"+D51+F51+H51+J51","v":812964},764692.22660098516,{"$f":"83118*1","v":83118},{"$f":"+L51+N51","v":896082},297893,8465,null,2.8416243416260201E-2,306358,null,2.4961000000000002,812376.78735632182,321831.33333333331,2.5242,null,116051.58333333333,228076.08333333334,126739.25,375480.75,1,812376.78735632182,2.5242314940009627,null,null,null,null,null,null,846347.66666666663,812376.78735632182]
[null,"2012-10-31",1,116797,2.0299999999999998,220817,2.2999999999999998,167641,1,401655,2.0299999999999998,906910,851220.52216748777,87859,{"$f":"+L52+N52","v":994769},323920,10015,null,3.091812793282292E-2,333935,null,2.5491000000000001,815364.76695718069,321053.58333333331,2.5396999999999998,null,115524.75,223027.33333333334,128356.25,375407.16666666669,1,806852.66379310342,2.5131401911667499,null,null,null,null,null,null,842315.5,806852.66379310342]
[null,{"$f":"+B52+32-DAY(B52+32)","v":"2012-11-30"},1,108098,2.2000000000000002,206581,2.5,153777,{"$f":"+E53/2","v":1.1000000000000001},373290,2.2000000000000002,841746,793027.63636363647,84585,926331,305611,9199,null,3.0100356335341333E-2,314810,null,2.5190999999999999,813769.25762907043,320950.58333333331,2.5354999999999999,null,114964.75,222369.5,128998.83333333333,374708.66666666669,1,805317.88964770862,2.5091647483043222,null,null,null,null,null,null,841041.75,805317.88964770862]
[null,"2012-12-31",1,94178,{"$f":"+E53","v":2.2000000000000002},214798,{"$f":"+G53","v":2.5},74071,1.1000000000000001,323586,{"$f":"+E54","v":2.2000000000000002},706633,698888.13636363624,72680,779313,296397,8462,null,2.8549546722807587E-2,304859,null,2.2925,806110.5162113749,318811,2.5285000000000002,null,113333.08333333333,220018.25,127674.33333333333,370920.83333333331,1,796687.67933646822,2.4989340999415584,null,null,null,null,null,null,831946.5,796687.67933646822]
[null,"2013-01-31",1,105901,2.2000000000000002,217749,2.5,1934,1.1000000000000001,331084,2.2000000000000002,656668,685394.04545454541,72864,729532,308249,8721,null,2.8292062585766702E-2,316970,null,2.1623000000000001,790636.11891327065,319260.83333333331,2.4765000000000001,null,112617,219773.41666666666,127691.25,370787.66666666669,1,795631.50250037329,2.4921049481496267,null,null,null,null,null,null,830869.33333333337,795631.50250037329]
[null,"2013-02-28",1,97742,2.2000000000000002,222306,2.5,62139,1.1000000000000001,328536,2.2000000000000002,710723,709967.95454545447,70603,781326,278017,9148,null,3.2904462676742789E-2,287165,null,2.4723000000000002,783870.9874757427,318007.5,2.4649000000000001,null,111195.41666666667,218882.83333333334,127698,369480.58333333331,1,791997.61037095089,2.4904997849766151,null,null,null,null,null,null,827256.83333333337,791997.61037095089]
[null,"2013-03-31",1,219007,2.2000000000000002,104444,2.5,146374,1.1000000000000001,369407,2.2000000000000002,839232,780287.36363636365,79148,918380,305141,9084,null,2.9769844104856443E-2,314225,null,2.4832000000000001,782393.43437826552,315971.91666666669,2.4761000000000002,null,118898.16666666667,207477.33333333334,125213.66666666667,366952.91666666669,1,783145.76136363635,2.4785296415751179,null,null,null,null,null,null,818542.08333333337,783145.76136363635]
[null,"2013-04-30",1,111381,2.2000000000000002,223309,2.5,159681,1.1000000000000001,399302,2.2000000000000002,893673,844283.72727272718,87009,980682,319719,9708,null,3.0364163531100746E-2,329427,null,2.5629,792141.13836393494,317644.41666666669,2.4937999999999998,null,119040.75,208263.33333333334,125693.25,370202.33333333331,1,787825.37944096129,2.4802116395066327,null,null,null,null,null,null,823199.66666666663,787825.37944096129]
[null,"2013-05-31",1,211872,2.2000000000000002,{"$f":"103325","v":103325},2.5,153464,1.1000000000000001,382756,2.2000000000000002,851417,788774.77272727271,{"$f":"80963","v":80963},932380,313949,8566,null,2.728468636625694E-2,322515,null,2.4457,794487.81253918493,316646,2.5091000000000001,null,126534.08333333333,198014.41666666666,123872.58333333333,368424.83333333331,1,781155.67700403044,2.4669684032137797,null,null,null,null,null,null,816845.91666666663,781155.67700403044]
[null,"2013-06-30",1,99323,{"$f":"+E59","v":2.2000000000000002},202910,{"$f":"+G59","v":2.5},148323,{"$f":"+E60/2","v":1.1000000000000001},369589,{"$f":"+E60","v":2.2000000000000002},{"$f":"+D60+F60+H60+J60","v":820145},773653.04545454553,76839,{"$f":"+L60+N60","v":896984},299712,8679,null,{"$f":"IF(P60=0,0,+Q60/P60)","v":2.8957799487508009E-2},{"$f":"+P60+Q60","v":308391},null,{"$f":"IF(T60=0,0,ROUND(+M60/T60,4))","v":2.5087000000000002},786964.04545454541,316021.25,2.4902000000000002,null,125624.75,197474,123920.5,368549.25,1,{"$f":"IF(AE60=0,0,SUM(M49:M60)/SUM(AE49:AE60))","v":779930.1947492162},2.4679675646786925,null,null,null,null,null,null,815568.5,779930.1947492162]
[null,"2013-07-31",1,105900,2.2000000000000002,216617,2.4,91952,1.1000000000000001,395602,2.2000000000000002,810071,783787.45454545447,93241,903312,326538,8917,null,2.7307694663408242E-2,335455,null,2.3365,786674.65506792057,317651.83333333331,2.4765000000000001,null,124819.83333333333,197278,123579.16666666667,369450.58333333331,1,778933.12917972833,2.4521600300740016,null,null,null,null,null,null,815127.58333333337,778933.12917972833]
[null,"2013-08-31",1,102294,2.2000000000000002,217492,{"$f":"+G61","v":2.4},144718,1.1000000000000001,382213,2.2000000000000002,846717,794129.99999999988,98141,944858,326538,8917,null,2.7307694663408242E-2,335455,null,2.3673000000000002,781695.90826989105,317463.75,2.4622999999999999,null,123144.75,196250.25,121071.58333333333,367608.33333333331,1,772342.24042767577,2.4328517521376085,null,null,null,null,null,null,808074.91666666663,772342.24042767577]
[null,"2013-09-30",1,94823,2.2000000000000002,203914,{"$f":"+G62","v":2.4},153147,1.1000000000000001,366683,2.2000000000000002,818567,760531.13636363635,96766,915333,318879,9712,null,3.0456693604784261E-2,328591,null,2.3144999999999998,779840.72852664581,{"$f":"IF(T63=0,0,SUM(T52:T63)/SUM(AE52:AE63))","v":319316.5},2.4422000000000001,null,122276.33333333333,196188.5,121435.08333333333,368641.91666666669,1,771995.48290789675,2.4176498330274092,null,null,null,null,null,null,808541.83333333337,771995.48290789675]
[null,"2013-10-31",1,107511,2.2000000000000002,257435,{"$f":"+G63","v":2.4},168028,1.1000000000000001,406073,2.2000000000000002,939047,878436.18181818177,111362,1050409,360062,10264,null,2.850620170970555E-2,370326,null,2.3721000000000001,785352.99122257053,{"$f":"IF(T64=0,0,SUM(T53:T64)/SUM(AE53:AE64))","v":322349.08333333331},2.4363000000000001,null,121502.5,199240,121467.33333333333,369010.08333333331,1,774263.45454545459,2.4019409223658554,null,null,null,null,null,null,811219.91666666663,774263.45454545459]
[null,"2013-11-30",1,91735,2.2000000000000002,208808,2.4,155126,1.1000000000000001,353691,2.2000000000000002,809360,750779.54545454541,106429,915789,314402,9420,null,2.9961641465385082E-2,323822,null,2.3184999999999998,777190.24991789821,{"$f":"IF(T65=0,0,SUM(T54:T65)/SUM(AE54:AE65))","v":323100.08333333331},2.4054000000000002,null,120138.91666666667,199425.58333333334,121579.75,367376.83333333331,{"$f":"IF(M65=0,0,1)","v":1},770742.78030303027,2.3854614098253775,null,null,null,null,null,null,808521.08333333337,770742.78030303027]
[null,"2013-12-31",1,80978,2.2000000000000002,213037,2.4,76144,1.1000000000000001,309450,2.2000000000000002,679609,660904,{"$f":"778849-679609","v":99240},778849,303577,9213,null,3.0348148904561282E-2,312790,null,2.1128999999999998,770271.03481116577,{"$f":"IF(T66=0,0,SUM(T55:T66)/SUM(AE55:AE66))","v":323761},2.3791000000000002,null,119038.91666666667,199278.83333333334,121752.5,366198.83333333331,{"$f":"IF(M66=0,0,1)","v":1},767577.43560606055,2.3708150012078679,null,null,null,null,null,null,806269.08333333337,767577.43560606055]
[null,"2014-01-31",{"$f":"IF(D67=0,0,1)","v":1},87196,2.2000000000000002,207455,2.4,22209,{"$f":"+E67/2","v":1.1000000000000001},313433,{"$f":"+E67","v":2.2000000000000002},{"$f":"+D67+F67+H67+J67","v":630293},{"$f":"(+D67*E67+F67*G67+H67*I67+J67*K67)/K67","v":638048.04545454553},{"$f":"732088-630293","v":101795},{"$f":"+L67+N67","v":732088},322799,{"$f":"332599-322799","v":9800},null,{"$f":"IF(P67=0,0,+Q67/P67)","v":3.035944968850585E-2},{"$f":"+P67+Q67","v":332599},null,{"$f":"IF(T67=0,0,ROUND(+M67/T67,4))","v":1.9184000000000001},756059.53636363638,{"$f":"IF(T67=0,0,SUM(T56:T67)/SUM(AE56:AE67))","v":325063.41666666669},{"$f":"IF(T67=0,0,ROUND(W67/X67,4))","v":2.3258999999999999},null,117480.16666666667,198421,123442.08333333333,364727.91666666669,1,{"$f":"IF(AE67=0,0,SUM(M56:M67)/SUM(AE56:AE67))","v":763631.93560606055},{"$f":"+AF67/X67","v":2.3491783339898871},null,null,null,null,null,null,804071.16666666663,763631.93560606055]
[null,"2014-02-28",1,89142,2.2000000000000002,228423,2.4,77465,1.1000000000000001,325270,2.2000000000000002,720300,702333.22727272729,{"$f":"823274-720300","v":102974},823274,295281,9936,null,3.3649303544759063E-2,305217,null,2.3010999999999999,750013.24242424231,326567.75,2.2967,null,116763.5,198930.75,124719.25,364455.75,1,762995.70833333314,2.3364086267959197,null,null,null,null,null,null,804869.25,762995.70833333314]
[null,"2014-03-31",1,85584,2.2000000000000002,221582,2.4,142353,1.1000000000000001,349823,2.2000000000000002,799342,748309.31818181812,{"$f":"910152-799342","v":110810},910152,316132,9379,null,2.9667986790328092E-2,325511,null,2.2989000000000002,753307.9878787878,327508.25,2.3001,null,105644.91666666667,208692.25,124384.16666666667,362823.75,1,760330.87121212122,2.3215624986916246,null,null,null,null,null,null,{"$f":"IF($AE69=0,0,SUM(L58:L69)/SUM($AE58:$AE69))","v":801545.08333333337},{"$f":"IF($AE69=0,0,SUM(M58:M69)/SUM($AE58:$AE69))","v":760330.87121212122}]
[null,"2014-04-30",1,83256,2.2000000000000002,207794,2.4,168047,1.1000000000000001,350984,2.2000000000000002,810081,744947.86363636365,{"$f":"919796-810081","v":109715},919796,313840,9682,null,3.0850114708131531E-2,323522,null,2.3026,757278.24242424231,327016.16666666669,2.3157000000000001,null,103301.16666666667,207399.33333333334,125081.33333333333,358797.25,1,752052.88257575769,2.2997422122629745,null,null,null,null,null,null,794579.08333333337,752052.88257575769]
[null,"2014-05-31",1,87140,2.2000000000000002,216149,2.4,165926,1.1000000000000001,365998,2.2000000000000002,835213,771899.90909090906,{"$f":"948837-835213","v":113624},948837,329702,9029,null,2.738533584873613E-2,338731,null,2.2787999999999999,761407.03939393919,328367.5,2.3188,null,92906.833333333328,216801.33333333334,126119.83333333333,357400.75,1,750646.64393939392,2.2859955505322356,null,null,null,{"$f":"SUM(P60:P71)/12","v":318955.16666666669},{"$f":"SUM(Q60:Q71)/12","v":9412.3333333333339},{"$f":"+AL71/AK71","v":2.9509894546307709E-2},793228.75,750646.64393939392]
[null,"2014-06-30",1,79133,2.2000000000000002,194543,2.4,146833,1.1000000000000001,332282,2.2000000000000002,752791,697060.22727272718,{"$f":"852210-752791","v":99419},852210,315546,9068,null,2.8737489938075591E-2,324614,null,2.1474000000000002,755858.5636363636,329719.41666666669,2.2924000000000002,null,91224.333333333328,216104.08333333334,125995.66666666667,354291.83333333331,1,744263.90909090918,2.2572644238398936,null,null,null,320274.66666666669,9444.75,2.9489531901784299E-2,787615.91666666663,744263.90909090918]
[null,"2014-07-31",1,91480,2.2000000000000002,228764,2.4,108452,1.1000000000000001,377509,2.2000000000000002,806205,772775.72727272729,{"$f":"920459-806205","v":114254},920459,339315,9044,null,2.6653699364896925E-2,348359,null,2.2183000000000002,751091.36363636353,330794.75,2.2706,null,90022.666666666672,217116.33333333334,127370.66666666667,352784.08333333331,1,743346.26515151514,2.2471525474679241,null,null,null,321339.41666666669,9455.3333333333339,2.9424754147548554E-2,787293.75,743346.26515151514]
[null,"2014-08-31",1,83861,2.2000000000000002,220051,2.4,147984,1.1000000000000001,360669,2.2000000000000002,812565,758577.63636363647,{"$f":"923709-812565","v":111144},923709,316475,8139,null,2.5717671222055455E-2,324614,null,2.3369,749078.22121212108,329891.33333333331,2.2707000000000002,null,88486.583333333328,217329.58333333334,127642.83333333333,350988.75,1,740383.56818181823,2.2443256108026026,null,null,null,320500.83333333331,9390.5,2.929945579964691E-2,784447.75,740383.56818181823]
[null,"2014-09-30",1,86291,2.2000000000000002,218961,2.4,174038,1.1000000000000001,373694,2.2000000000000002,852984,785870.54545454553,{"$f":"963501-852984","v":110517},963501,332222,8530,null,2.5675602458596961E-2,340752,null,2.3062999999999998,749892.72121212119,330904.75,2.2662,null,87775.583333333328,218583.5,129383.75,351573,1,742495.18560606067,2.2438335672306327,null,null,null,321612.75,9292,2.8891889391822929E-2,787315.83333333337,742495.18560606067]
[null,{"$f":"+B75+32-DAY(B75+32)","v":"2014-10-31"},1,88311,2.2000000000000002,222399,2.4,167071,1.1000000000000001,390859,2.2000000000000002,868640,805322.59090909094,{"$f":"989826-868640","v":121186},989826,337778,8147,null,2.4119392026715772E-2,345925,null,2.3279999999999998,{"$f":"IF(S76=0,0,SUM(M62:M76)/SUM(AE62:AE76))","v":751328.39696969697},{"$f":"IF(T76=0,0,SUM(T65:T76)/SUM(AE65:AE76))","v":328871.33333333331},2.2846000000000002,null,{"$f":"IF($AE76=0,0,SUM(D65:D76)/SUM($AE65:$AE76))","v":86175.583333333328},{"$f":"IF($AE76=0,0,SUM(F65:F76)/SUM($AE65:$AE76))","v":215663.83333333334},{"$f":"IF($AE76=0,0,SUM(H65:H76)/SUM($AE65:$AE76))","v":129304},{"$f":"IF($AE76=0,0,SUM(J65:J76)/SUM($AE65:$AE76))","v":350305.16666666669},1,{"$f":"IF(AE76=0,0,SUM(M65:M76)/SUM(AE65:AE76))","v":736402.38636363659},2.2391808337312362,null,null,null,319755.75,9115.5833333333339,2.8507957506106876E-2,{"$f":"IF($AE76=0,0,SUM(L65:L76)/SUM($AE65:$AE76))","v":781448.58333333337},{"$f":"IF($AE76=0,0,SUM(M65:M76)/SUM($AE65:$AE76))","v":736402.38636363659}]
[null,"2014-11-30",1,79367,2.2000000000000002,195337,2.4,152048,1.1000000000000001,352067,2.2000000000000002,778819,720552.90909090894,{"$f":"887709-778819","v":108890},887709,307949,8830,null,2.8673579066663638E-2,316779,null,2.2746,746423.25757575757,328284.41666666669,2.2736999999999998,null,85144.916666666672,214541.25,129047.5,350169.83333333331,1,733883.5,2.2355112297187421,null,null,null,319218,9066.4166666666661,2.8401959371547551E-2,{"$f":"IF($AE77=0,0,SUM(L66:L77)/SUM($AE66:$AE77))","v":778903.5},{"$f":"IF($AE77=0,0,SUM(M66:M77)/SUM($AE66:$AE77))","v":733883.5}]
[null,"2014-12-31",{"$f":"IF(D78=0,0,1)","v":1},73597,2.4700000000000002,203348,2.7,66520,{"$f":"+I77","v":1.1000000000000001},321880,2.4700000000000002,665345,647384.53036437253,{"$f":"771545-665345","v":106200},771545,314186,8205,null,2.6115103792021286E-2,322391,null,2.0081000000000002,738880.15050913999,329084.5,2.2452999999999999,null,84529.833333333328,213733.83333333334,128245.5,351205.66666666669,1,732756.87753036444,2.2266526607311024,null,null,null,320102.08333333331,8982.4166666666661,2.8061100300034492E-2]
[null,"2015-01-31",{"$f":"IF(D79=0,0,1)","v":1},72091,{"$f":"+E78","v":2.4700000000000002},185279,{"$f":"+G78","v":2.7},1482,{"$f":"+I78","v":1.1000000000000001},302649,{"$f":"+K78","v":2.4700000000000002},{"$f":"+D79+F79+H79+J79","v":561501},{"$f":"(+D79*E79+F79*G79+H79*I79+J79*K79)/K79","v":577931.70040485822},{"$f":"657139-561501","v":95638},{"$f":"+L79+N79","v":657139},296176,6083,null,{"$f":"IF(P79=0,0,+Q79/P79)","v":2.053846361622819E-2},{"$f":"+P79+Q79","v":302259},null,{"$f":"IF(T79=0,0,ROUND(+M79/T79,4))","v":1.9119999999999999},718846.51841491845,326556.16666666669,{"$f":"IF(T79=0,0,ROUND(W79/X79,4))","v":2.2012999999999998},null,83271.083333333328,211885.83333333334,126518.25,350307,{"$f":"IF(M79=0,0,1)","v":1},727747.18210955709,{"$f":"+AF79/X79","v":2.2285513378542547},null,null,null,{"$f":"SUM(P68:P79)/12","v":317883.5},{"$f":"SUM(Q68:Q79)/12","v":8672.6666666666661},{"$f":"+AL79/AK79","v":2.728253170317637E-2}]
[null,"2015-02-28",1,70267,2.4700000000000002,212300,2.7,52577,{"$f":"+I79","v":1.1000000000000001},321990,2.4700000000000002,657134,647740.68421052629,{"$f":"752652-657134","v":95518},752652,280956,8657,null,3.0812653938695027E-2,289613,null,2.2366000000000001,711977.26099865034,325255.83333333331,{"$f":"IF(T80=0,0,ROUND(AVERAGE(M69:M80)/AVERAGE(T69:T80),4))","v":2.2235},null,81698.166666666672,210542.25,124444.25,350033.66666666669,1,723197.80352104036,2.2234737379171996,null,null,null,316689.75,8566.0833333333339,2.7048817757231908E-2]
[null,"2015-03-31",1,81699,2.4700000000000002,225674,2.7,169490,1.1000000000000001,389421,2.4700000000000002,866284,793289.55465587042,{"$f":"1834+3+1019+20203+20+7330+89270+582+721","v":120982},987266,333409,9899,null,2.9690260310909423E-2,343308,null,2.3107000000000002,720802.96464237524,326738.91666666669,2.2061000000000002,null,81374.416666666672,210883.25,126705.66666666667,353333.5,1,726946.15656054486,2.2248532987032048,null,null,null,318129.5,8609.4166666666661,2.7062616534042478E-2]
[null,"2015-04-30",1,92432,2.4700000000000002,192326,2.7,144713,1.1000000000000001,349418,2.4700000000000002,778889,716531.98380566796,109393,888282,308724,8528,null,2.762337881084723E-2,317252,null,2.2585999999999999,726035.22719911661,326216.41666666669,2.2256,null,82139.083333333328,209594.25,124761.16666666667,353203,1,724578.16657465335,2.2211578864684767,null,null,null,317703.16666666669,8513.25,2.6796239047034993E-2]
[null,"2015-05-31",1,72432,2.4700000000000002,187378,2.7,152245,1.1000000000000001,366279,2.4700000000000002,778334,711338.57085020235,{"$f":"1638+638+17758+46+6626+79885+1787+1+646","v":109025},887359,313651,9876,null,3.1487226248282325E-2,323527,null,2.1987000000000001,726635.58343761496,324949.41666666669,2.2361,null,80913.416666666672,207196.66666666666,123621.08333333333,353226.41666666669,1,719531.38838792779,2.2142873674582515,null,null,null,316365.58333333331,8583.8333333333339,2.7132639533324714E-2]
[null,"2015-06-30",1,73400,2.4700000000000002,187520,2.7,146365,1.1000000000000001,364516,2.4700000000000002,771801,708080.1700404858,{"$f":"714+2608+77311+6639+53+18077+784+1740","v":107926},879727,311301,8963,null,2.8792069411919655E-2,320264,null,2.2109000000000001,723953.64022819302,324586.91666666669,2.2303999999999999,null,80435.666666666672,206611.41666666666,123582.08333333333,355912.58333333331,1,720449.71695190773,2.219589515038189,null,null,null,316011.83333333331,8575.0833333333339,2.7135323519003246E-2]
[null,"2015-07-31",1,76199,2.4700000000000002,192226,2.7,75598,1.1000000000000001,359309,2.4700000000000002,703332,679300.71255060728,{"$f":"1582+886+17815+72+5712+75653+2921+763","v":105404},808736,314989,9410,null,2.9874059094127096E-2,324399,null,2.0939999999999999,719577.16348914243,322590.25,2.2305999999999999,null,79162.25,203566.58333333334,120844.25,354395.91666666669,1,712660.13239173114,2.209180632061047,null,null,null,313984.66666666669,8605.5833333333339,2.7407654726239288E-2]
[null,"2015-08-31",1,67484,2.67,192080,2.9,116566,1.1000000000000001,350594,2.67,726724,674727.66292134824,111775,838499,315134,9749,null,3.0936046253339847E-2,324883,null,2.0768,713099.01374450501,322612.66666666669,2.2103999999999999,null,77797.5,201235.66666666666,118226.08333333333,353556.33333333331,1,705672.63460487372,2.1873680345415463,null,null,null,313872.91666666669,8739.75,2.7844868212320538E-2]
[null,"2015-09-30",1,60905,2.67,181169,2.9,115697,1.1000000000000001,359320,2.67,717091,664665.7490636704,107983,825074,313546,9669,null,3.0837580450715364E-2,323215,null,2.0564,710939.38186390128,{"$f":"IF(T87=0,0,SUM(T76:T87)/SUM(AE76:AE87))","v":321151.25},2.2136999999999998,null,{"$f":"IF($AE87=0,0,SUM(D76:D87)/SUM($AE76:$AE87))","v":75682},{"$f":"IF($AE87=0,0,SUM(F76:F87)/SUM($AE76:$AE87))","v":198086.33333333334},{"$f":"IF($AE87=0,0,SUM(H76:H87)/SUM($AE76:$AE87))","v":113364.33333333333},{"$f":"IF($AE87=0,0,SUM(J76:J87)/SUM($AE76:$AE87))","v":352358.5},1,{"$f":"IF(AE87=0,0,SUM(M76:M87)/SUM(AE76:AE87))","v":695572.23490563419},2.1658711741138612,null,null,null,312316.58333333331,8834.6666666666661,2.8287536231265339E-2]
[null,"2015-10-31",1,53600,2.67,191374,2.9,103559,1.1000000000000001,351956,2.67,700489,656080.15730337077,104855,805344,319147,9498,null,2.9760580547521988E-2,328645,null,1.9963,703159.67719927756,{"$f":"IF(T88=0,0,SUM(T77:T88)/SUM(AE77:AE88))","v":319711.25},2.1993999999999998,null,{"$f":"IF($AE88=0,0,SUM(D77:D88)/SUM($AE77:$AE88))","v":72789.416666666672},{"$f":"IF($AE88=0,0,SUM(F77:F88)/SUM($AE77:$AE88))","v":195500.91666666666},{"$f":"IF($AE88=0,0,SUM(H77:H88)/SUM($AE77:$AE88))","v":108071.66666666667},{"$f":"IF($AE88=0,0,SUM(J77:J88)/SUM($AE77:$AE88))","v":349116.58333333331},1,{"$f":"IF(AE88=0,0,SUM(M77:M88)/SUM(AE77:AE88))","v":683135.36543849076},2.1367260784176056,null,null,null,310764,8947.25,2.879114054394975E-2]
[null,"2015-11-30",1,47840,2.67,190679,2.9,102282,1.1000000000000001,333524,2.67,{"$f":"+D89+F89+H89+J89","v":674325},{"$f":"(+D89*E89+F89*G89+H89*I89+J89*K89)/K89","v":630607.18352059938},102914,{"$f":"+L89+N89","v":777239},307218,9065,null,{"$f":"IF(P89=0,0,+Q89/P89)","v":2.9506734631434356E-2},{"$f":"+P89+Q89","v":316283},null,{"$f":"IF(T89=0,0,ROUND(+M89/T89,4))","v":1.9938},694628.31367640838,{"$f":"IF(T89=0,0,SUM(T78:T89)/SUM(AE78:AE89))","v":319669.91666666669},{"$f":"IF(T89=0,0,ROUND(W89/X89,4))","v":2.173},null,{"$f":"IF($AE89=0,0,SUM(D78:D89)/SUM($AE78:$AE89))","v":70162.166666666672},{"$f":"IF($AE89=0,0,SUM(F78:F89)/SUM($AE78:$AE89))","v":195112.75},{"$f":"IF($AE89=0,0,SUM(H78:H89)/SUM($AE78:$AE89))","v":103924.5},{"$f":"IF($AE89=0,0,SUM(J78:J89)/SUM($AE78:$AE89))","v":347571.33333333331},{"$f":"IF(M89=0,0,1)","v":1},{"$f":"IF(AE89=0,0,SUM(M78:M89)/SUM(AE78:AE89))","v":675639.8883076316},{"$f":"+AF89/X89","v":2.1135548047586532},null,{"$f":"+X89/66","v":4843.4835858585866},null,310703.08333333331,8966.8333333333339,2.8859814447716299E-2]
[null,"2015-12-31",{"$f":"IF(D90=0,0,1)","v":1},44042,2.67,202853,2.9,43986,1.1000000000000001,285962,2.67,{"$f":"+D90+F90+H90+J90","v":576843},{"$f":"(+D90*E90+F90*G90+H90*I90+J90*K90)/K90","v":568452.8014981274},95894,{"$f":"+L90+N90","v":672737},305242,8911,null,{"$f":"IF(P90=0,0,+Q90/P90)","v":2.9193230289409716E-2},{"$f":"+P90+Q90","v":314153},null,{"$f":"IF(T90=0,0,ROUND(+M90/T90,4))","v":1.8095000000000001},{"$f":"IF(S90=0,0,SUM(M76:M90)/SUM(AE76:AE90))","v":680133.79741264728},{"$f":"IF(T90=0,0,SUM(T79:T90)/SUM(AE79:AE90))","v":318983.41666666669},{"$f":"IF(T90=0,0,ROUND(W90/X90,4))","v":2.1322000000000001},null,{"$f":"IF($AE90=0,0,SUM(D79:D90)/SUM($AE79:$AE90))","v":67699.25},{"$f":"IF($AE90=0,0,SUM(F79:F90)/SUM($AE79:$AE90))","v":195071.5},{"$f":"IF($AE90=0,0,SUM(H79:H90)/SUM($AE79:$AE90))","v":102046.66666666667},{"$f":"IF($AE90=0,0,SUM(J79:J90)/SUM($AE79:$AE90))","v":344578.16666666669},{"$f":"IF(M90=0,0,1)","v":1},{"$f":"IF(AE90=0,0,SUM(M79:M90)/SUM(AE79:AE90))","v":669062.24423544458},{"$f":"+AF90/X90","v":2.0974828448044542},null,4833.0820707070707,null,309957.75,9025.6666666666661,2.9119022404397586E-2]
[null,"2016-01-31",1,40262,2.67,193760,2.9,897,1.1000000000000001,209768,2.67,444687,460850.48689138569,86920,531607,287591,8219,null,2.8578780281719524E-2,295810,null,1.5579000000000001,657168.99047813355,318446,2.0636999999999999,null,65046.833333333336,195778.25,101997.91666666667,336838.08333333331,1,659305.4764426552,2.0703839157742765,null,4824.939393939394,null,309242.33333333331,9203.6666666666661,2.9761988171089125E-2]
[null,"2016-02-29",1,41548,2.67,211604,2.9,31169,1.1000000000000001,234099,2.67,518420,518320.22097378277,93006,611426,287060,8750,null,3.0481432453145683E-2,295810,null,1.7522,643686.81127032498,318962.41666666669,2.0181,null,62653.583333333336,195720.25,100213.91666666667,329513.83333333331,1,648520.43783959327,2.0332189748779488,null,4832.7638888888896,null,309751,9211.4166666666661,2.9738133748290291E-2]
[null,"2016-03-31",1,57938,2.67,221202,2.9,151836,1.1000000000000001,294237,2.67,725213,654986.01123595505,116201,841414,326871,9580,null,2.9308198035310568E-2,336451,null,1.9468000000000001,644193.57666176383,318391,2.0232999999999999,null,60673.5,195347.58333333334,98742.75,321581.83333333331,1,636995.14255460026,2.0006694364934945,null,4824.106060606061,null,309206.16666666669,9184.8333333333339,2.9704560657209833E-2]
[null,"2016-04-30",1,53267,2.67,199570,2.9,141756,1.1000000000000001,274740,2.67,{"$f":"+D94+F94+H94+J94","v":669333},{"$f":"(+D94*E94+F94*G94+H94*I94+J94*K94)/K94","v":603169.77153558051},108041,{"$f":"+L94+N94","v":777374},309541,9077,null,{"$f":"IF(P94=0,0,+Q94/P94)","v":2.932406369430867E-2},{"$f":"+P94+Q94","v":318618},null,{"$f":"IF(T94=0,0,ROUND(+M94/T94,4))","v":1.8931},{"$f":"IF(S94=0,0,SUM(M80:M94)/SUM(AE80:AE94))","v":645876.11473714537},{"$f":"IF(T94=0,0,SUM(T83:T94)/SUM(AE83:AE94))","v":318504.83333333331},{"$f":"IF(T94=0,0,ROUND(W94/X94,4))","v":2.0278},null,57409.75,195951.25,98496.333333333328,315358.66666666669,1,627548.29153209308,1.9702944064127539,null,4825.8308080808074,null,309274.25,9230.5833333333339,2.9845948485311448E-2]
[null,"2016-05-31",1,63791,2.67,194704,2.9,161876,1.1000000000000001,332106,2.67,752477,674063.74157303374,111044,863521,320716,9008,null,2.8087154990708289E-2,329724,null,2.0442999999999998,647630.98522797925,319021.25,2.0301,null,56689.666666666664,196561.75,99298.916666666672,312510.91666666669,1,624442.05575899559,1.9573682184462495,null,4833.655303030303,null,309863,9158.25,2.9555803693890527E-2]
[null,"2016-06-30",1,65890,2.67,195635,2.9,161890,1.1000000000000001,345345,2.67,768760,690418.70786516857,111719,880479,322847,9777,null,3.0283694753242246E-2,332624,null,2.0756999999999999,640772.92877526581,320051.25,2.0021,null,56063.833333333336,197238,100592.66666666667,310913.33333333331,1,622970.2672443859,1.9464703457473949,null,4849.261363636364,null,310825.16666666669,9226.0833333333339,2.9682549300222901E-2]
[null,"2016-07-31",1,65896,2.67,188901,2.9,69393,1.1000000000000001,318120,2.67,642310,617778.24719101121,108944,751254,301428,9107,null,3.0212853484082435E-2,310535,null,1.9894000000000001,634189.34633428871,318895.91666666669,1.9886999999999999,null,55205.25,196960.91666666666,100075.58333333333,307480.91666666669,1,617843.39513108612,1.9374453006148122,null,4831.7563131313136,null,309695.08333333331,9200.8333333333339,2.9709329687453333E-2]
[null,"2016-08-31",1,67405,2.67,200859,2.9,161014,1.1000000000000001,347192,2.67,776470,699093.81647940073,116358,892828,325501,10109,null,3.1056740225068432E-2,335610,null,2.0831,633373.02937623509,319789.83333333331,1.9805999999999999,null,55198.666666666664,197692.5,103779.58333333333,307197.41666666669,1,619873.90792759054,1.9383790330865966,null,4845.3005050505044,null,310559,9230.8333333333339,2.9723283927799014E-2]
[null,"2016-09-30",1,65164,2.67,184980,2.9,161777,1.1000000000000001,332123,2.67,744044,664851.30711610499,115860,859904,309125,10711,null,3.4649413667610193E-2,319836,null,2.0787,630491.10518127645,319508.25,1.9733000000000001,null,55553.583333333336,198010.08333333334,107619.58333333333,304931,1,619889.37109862675,1.9401357276334077,null,4841.034090909091,null,310190.58333333331,9317.6666666666661,3.0038522016169092E-2]
[null,"2016-10-31",{"$f":"IF(D100=0,0,1)","v":1},64915,2.67,187456,2.9,142128,1.1000000000000001,309789,2.67,{"$f":"+D100+F100+H100+J100","v":704288},{"$f":"(+D100*E100+F100*G100+H100*I100+J100*K100)/K100","v":636862.5018726592},113606,{"$f":"+L100+N100","v":817894},303226,10411,null,{"$f":"IF(P100=0,0,+Q100/P100)","v":3.4334127020769989E-2},{"$f":"+P100+Q100","v":313637},null,{"$f":"IF(T100=0,0,ROUND(+M100/T100,4))","v":2.0306000000000002},{"$f":"IF(S100=0,0,SUM(M86:M100)/SUM(AE86:AE100))","v":627661.89113607991},{"$f":"IF(T100=0,0,SUM(T89:T100)/SUM(AE89:AE100))","v":318257.58333333331},{"$f":"IF(T100=0,0,ROUND(W100/X100,4))","v":1.9722},null,{"$f":"IF($AE100=0,0,SUM(D89:D100)/SUM($AE89:$AE100))","v":56496.5},{"$f":"IF($AE100=0,0,SUM(F89:F100)/SUM($AE89:$AE100))","v":197683.58333333334},{"$f":"IF($AE100=0,0,SUM(H89:H100)/SUM($AE89:$AE100))","v":110833.66666666667},{"$f":"IF($AE100=0,0,SUM(J89:J100)/SUM($AE89:$AE100))","v":301417.08333333331},{"$f":"IF(M100=0,0,1)","v":1},{"$f":"IF(AE100=0,0,SUM(M89:M100)/SUM(AE89:AE100))","v":618287.8998127341},{"$f":"+AF100/X100","v":1.9427279417413226},null,4822.0845959595954,null,308863.83333333331,9393.75,3.0413887889107552E-2]
[null,"2016-11-30",{"$f":"IF(D101=0,0,1)","v":1},61627,2.67,177110,2.9,115149,1.1000000000000001,312216,2.67,{"$f":"+D101+F101+H101+J101","v":666102},{"$f":"(+D101*E101+F101*G101+H101*I101+J101*K101)/K101","v":613649.32958801498},113117,{"$f":"+L101+N101","v":779219},291263,10049,null,{"$f":"IF(P101=0,0,+Q101/P101)","v":3.4501464312322538E-2},{"$f":"+P101+Q101","v":301312},null,{"$f":"IF(T101=0,0,ROUND(+M101/T101,4))","v":2.0366},{"$f":"IF(S101=0,0,SUM(M87:M101)/SUM(AE87:AE101))","v":623590.00224719092},{"$f":"IF(T101=0,0,SUM(T90:T101)/SUM(AE90:AE101))","v":317010},{"$f":"IF(T101=0,0,ROUND(W101/X101,4))","v":1.9671000000000001},null,{"$f":"IF($AE101=0,0,SUM(D90:D101)/SUM($AE90:$AE101))","v":57645.416666666664},{"$f":"IF($AE101=0,0,SUM(F90:F101)/SUM($AE90:$AE101))","v":196552.83333333334},{"$f":"IF($AE101=0,0,SUM(H90:H101)/SUM($AE90:$AE101))","v":111905.91666666667},{"$f":"IF($AE101=0,0,SUM(J90:J101)/SUM($AE90:$AE101))","v":299641.41666666669},{"$f":"IF(M101=0,0,1)","v":1},{"$f":"IF(AE101=0,0,SUM(M90:M101)/SUM(AE90:AE101))","v":616874.74531835213},{"$f":"+AF101/X101","v":1.9459157292147002},null,4803.181818181818,null,307534.25,9475.75,3.0812015247082235E-2]
[null,"2016-12-31",{"$f":"IF(D102=0,0,1)","v":1},61443,2.98,180593,3.25,55708,1.1000000000000001,298625,2.98,{"$f":"+D102+F102+H102+J102","v":596369},{"$f":"(+D102*E102+F102*G102+H102*I102+J102*K102)/K102","v":577586.80872483226},104288,{"$f":"+L102+N102","v":700657},303041,9915,null,{"$f":"IF(P102=0,0,+Q102/P102)","v":3.2718345042420001E-2},{"$f":"+P102+Q102","v":312956},null,{"$f":"IF(T102=0,0,ROUND(+M102/T102,4))","v":1.8455999999999999},{"$f":"IF(S102=0,0,SUM(M88:M102)/SUM(AE88:AE102))","v":617784.73955793504},{"$f":"IF(T102=0,0,SUM(T91:T102)/SUM(AE91:AE102))","v":316910.25},{"$f":"IF(T102=0,0,ROUND(W102/X102,4))","v":1.9494},null,{"$f":"IF($AE102=0,0,SUM(D91:D102)/SUM($AE91:$AE102))","v":59095.5},{"$f":"IF($AE102=0,0,SUM(F91:F102)/SUM($AE91:$AE102))","v":194697.83333333334},{"$f":"IF($AE102=0,0,SUM(H91:H102)/SUM($AE91:$AE102))","v":112882.75},{"$f":"IF($AE102=0,0,SUM(J91:J102)/SUM($AE91:$AE102))","v":300696.66666666669},{"$f":"IF(M102=0,0,1)","v":1},{"$f":"IF(AE102=0,0,SUM(M91:M102)/SUM(AE91:AE102))","v":617635.91258724406},{"$f":"+AF102/X102","v":1.948930060126626},null,4801.670454545455,null,307350.83333333331,9559.4166666666661,3.1102621596926422E-2]
[null,"2017-01-31",{"$f":"IF(D103=0,0,1)","v":1},65395,2.98,175130,3.25,5237,1.1000000000000001,290703,2.98,{"$f":"+D103+F103+H103+J103","v":536465},{"$f":"(+D103*E103+F103*G103+H103*I103+J103*K103)/K103","v":549028.60402684554},102571,{"$f":"+L103+N103","v":639036},294128,9392,null,{"$f":"IF(P103=0,0,+Q103/P103)","v":3.1931676005004621E-2},{"$f":"+P103+Q103","v":303520},null,{"$f":"IF(T103=0,0,ROUND(+M103/T103,4))","v":1.8089},{"$f":"IF(S103=0,0,SUM(M89:M103)/SUM(AE89:AE103))","v":610647.96933949995},{"$f":"IF(T103=0,0,SUM(T92:T103)/SUM(AE92:AE103))","v":317552.75},{"$f":"IF(T103=0,0,ROUND(W103/X103,4))","v":1.923},null,{"$f":"IF($AE103=0,0,SUM(D92:D103)/SUM($AE92:$AE103))","v":61189.916666666664},{"$f":"IF($AE103=0,0,SUM(F92:F103)/SUM($AE92:$AE103))","v":193145.33333333334},{"$f":"IF($AE103=0,0,SUM(H92:H103)/SUM($AE92:$AE103))","v":113244.41666666667},{"$f":"IF($AE103=0,0,SUM(J92:J103)/SUM($AE92:$AE103))","v":307441.25},{"$f":"IF(M103=0,0,1)","v":1},{"$f":"IF(AE103=0,0,SUM(M92:M103)/SUM(AE92:AE103))","v":624984.0890151991},{"$f":"+AF103/X103","v":1.968126835668087},null,4811.405303030303,null,307895.58333333331,9657.1666666666661,3.1365070463552712E-2]
[null,"2017-02-28",1,60393,2.98,185640,3.25,74488,1.1000000000000001,290249,2.98,610770,580597.30201342283,101700,712470,277151,9492,null,3.4248478266360217E-2,286643,null,2.0255000000000001,607313.97723902168,316788.83333333331,1.9171,null,62760.333333333336,190981.66666666666,116854.33333333333,312120.41666666669,1,630173.84576850245,1.9892552371169516,null,4799.8308080808074,null,307069.83333333331,9719,3.1650780848438927E-2]
[null,"2017-03-31",1,73013,2.98,204233,3.25,159513,1.1000000000000001,358102,2.98,794861,712732.96979865769,128879,923740,319483,10467,null,3.2762306601603217E-2,329950,null,2.1600999999999999,616932.65512572369,316247.08333333331,1.9508000000000001,null,64016.583333333336,189567.58333333334,117494.08333333333,317442.5,1,634986.09231539431,2.0078796794660114,null,4791.6224747474744,null,306454.16666666669,9792.9166666666661,3.1955567036941357E-2]
[null,"2017-04-30",1,{"$f":"48670+5215+2753","v":56638},2.98,171732,3.25,{"$f":"10963+3156+124780","v":138899},1.1000000000000001,{"$f":"248072+33182+4540","v":285794},2.98,653063,580995.05369127518,102871,755934,281747,10348,null,3.6727986455933871E-2,292095,null,1.9891000000000001,624942.29291238298,314036.83333333331,1.99,null,64297.5,187247.75,117256,318363.66666666669,1,633138.1991617023,2.0161271926011937,null,{"$f":"+X106/66","v":4758.1338383838383},null,304138,9898.8333333333339,{"$f":"+AL106/AK106","v":3.2547177049015032E-2}]
[null,"2017-05-31",1,56274,2.98,189355,3.25,157419,1.1000000000000001,302355,2.98,705403,623248.01006711414,113157,818560,320809,11076,null,3.4525215938455589E-2,331885,null,1.8778999999999999,631937.4788519385,314216.91666666669,2.0112000000000001,null,63671.083333333336,186802,116884.58333333333,315884.41666666669,1,628903.55486954236,2.0014948957592482,null,{"$f":"+X107/66","v":4760.8623737373737}]
[null,"2017-06-30",1,54947,2.98,178964,3.25,139578,1.1000000000000001,288705,2.98,662194,590352.9395973155,105147,767341,310105,10157,null,3.2753422227955048E-2,320262,null,1.8432999999999999,627628.60740936245,313186.75,2.004,null,62759.166666666664,185412.75,115025.25,311164.41666666669,1,620564.74084722123,1.9814527301912397,null,4745.253787878788,null,{"$f":"SUM(AK71:AK106)/36","v":313168.16898148158},{"$f":"SUM(AL71:AL106)/36","v":9146.1226851851879},{"$f":"+AL108/AK108","v":2.920514787607939E-2}]
[null,"2017-07-31",1,57130,2.98,186942,3.25,85012,1.1000000000000001,286222,2.98,615306,578611.9664429531,107693,722999,306222,10537,null,3.4409676639823396E-2,316759,null,1.8267,625991.42040318751,313705.41666666669,1.9955000000000001,null,62028.666666666664,185249.5,116326.83333333333,308506.25,1,617300.88411821646,1.9677724748187584,null,4753.1123737373737]
[null,"2017-08-31",1,61447,2.98,199663,3.25,142212,1.1000000000000001,309687,2.98,713009,641381.63422818796,117481,830490,320386,11097,null,3.4636344908953572E-2,331483,null,1.9349000000000001,623812.61324686429,313361.5,1.9906999999999999,null,61532.166666666664,185149.83333333334,114760,305380.83333333331,1,612491.53559728188,1.9545845153194692,null,4747.901515151515]
[null,"2017-09-30",1,55957,2.98,186997,3.25,147512,1.1000000000000001,290715,2.98,681181,605062.41946308722,105797,786978,302108,10964,null,3.6291657288122128E-2,313072,null,1.9327000000000001,618122.19402005884,312797.83333333331,1.9761,null,60764.916666666664,185317.91666666666,113571.25,301930.16666666669,1,607509.12829286361,1.9421781852480766,null,4739.3611111111104]
[null,"2017-10-31",1,57503,2.98,202795,3.25,139321,1.1000000000000001,303216,2.98,702835,633315.25838926178,110326,813161,312683,16733,null,5.3514262048144606E-2,329416,null,1.9225000000000001,619157.99476660904,314112.75,1.9711000000000001,null,60147.25,186596.16666666666,113337.33333333333,301382.41666666669,1,607213.52466924721,1.9331069008476962,null,4759.284090909091]
[null,"2017-11-30",0,null,2.98,null,3.25,null,1.1000000000000001,null,2.98,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2017-12-31",0,null,2.98,null,3.25,null,1.1000000000000001,null,2.98,0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]

{"sheet":"Hist_passTTT","index":20,"n_rows":114,"n_cols":38,"rows_kept":114,"cut":false,"hidden":false,"merged":[[9,7,9,8],[8,3,8,10],[9,9,9,10],[9,16,9,18],[1,1,1,24],[8,2,9,2],[8,15,8,19],[3,1,3,12],[4,1,4,12],[8,1,9,1],[9,3,9,4],[9,5,9,6],[5,1,5,24],[6,1,6,24]]}
[]
[null,"TRANSPORTES TIQUIN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"PREFEITURA MUNICIPAL DE CHAPECO"]
[null,"CONTROLADORIA GERAL DO MUNICIPIO"]
[null,"SISTEMA DE TRANSPORTE COLETIVO URBANO DE CHAPECÓ"]
[null,"PASSAGEIROS TRANSPORTADOS - TRANSPORTES TIQUIN"]
[]
[null,"Período/Mês","E","Passageiros Pagantes",null,null,null,null,null,null,null,null,null,null,null,"QUILOMETRAGEM ",null,null,null,null," "]
[null,null,null,"Antecipado",null,"Embarcado",null,"Estudante",null,"Vale Transporte",null,"Soma","Passag. Equival.","Gratuid","Passag. Transport","Km Program","Km Ocioso",null,null,"KM Total",null,"IPK mês","Pass Eq Média","KM Mé","IPK média",null,"Media antecip","Media embarc","Media estud","Media VT","S"]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)",null,"(t)","(u)","(t)","(t)"]
[]
[null,"2009-07-31",{"$f":"IF(D13=0,0,1)","v":0}]
[null,{"$f":"+B13+32-DAY(B13+32)","v":"2009-08-31"},0]
[null,"2009-09-30",0]
[null,"2009-10-31",0]
[null,"2009-11-30",0]
[null,"2009-12-31",1,26333,{"$f":"+Hist_PassAVC!E18","v":2.0299999999999998},51147,{"$f":"+Hist_PassAVC!G18","v":2.2999999999999998},12135,{"$f":"+Hist_PassAVC!I18","v":1},81395,{"$f":"+Hist_PassAVC!K18","v":2.0299999999999998},{"$f":"+D18+F18+H18+J18","v":171010},{"$f":"(+D18*E18+F18*G18+H18*I18+J18*K18)/K18","v":171655.63546798029},25183,{"$f":"+L18+N18","v":196193},73150,{"$f":"ROUND(+P18*R18,0)","v":3658},0.05,{"$f":"IF(P18=0,0,+Q18/P18)","v":5.0006835269993166E-2},{"$f":"+P18+Q18","v":76808},null,{"$f":"IF(T18=0,0,ROUND(+M18/T18,4))","v":2.2349000000000001},{"$f":"IF(S18=0,0,SUM(M6:M18)/SUM(AE6:AE18))","v":171655.63546798029},{"$f":"IF(T18=0,0,SUM(T6:T18)/SUM(AE6:AE18))","v":76808},{"$f":"IF(T18=0,0,ROUND(AVERAGE(M6:M18)/AVERAGE(T6:T18),4))","v":2.2349000000000001},null,{"$f":"IF($AE18=0,0,SUM(D7:D18)/SUM($AE7:$AE18))","v":26333},{"$f":"IF($AE18=0,0,SUM(F7:F18)/SUM($AE7:$AE18))","v":51147},{"$f":"IF($AE18=0,0,SUM(H7:H18)/SUM($AE7:$AE18))","v":12135},{"$f":"IF($AE18=0,0,SUM(J7:J18)/SUM($AE7:$AE18))","v":81395},{"$f":"IF(M18=0,0,1)","v":1}]
[null,"2010-01-31",{"$f":"IF(D19=0,0,1)","v":1},24181,{"$f":"+Hist_PassAVC!E19","v":2.0299999999999998},43253,{"$f":"+Hist_PassAVC!G19","v":2.2999999999999998},418,{"$f":"+Hist_PassAVC!I19","v":1},73091,{"$f":"+Hist_PassAVC!K19","v":2.0299999999999998},140943,146483.77339901475,17960,158903,73150,3658,0.05,5.0006835269993166E-2,76808,null,1.9071,{"$f":"IF(S19=0,0,SUM(M6:M19)/SUM(AE6:AE19))","v":159069.70443349751},{"$f":"IF(T19=0,0,SUM(T6:T19)/SUM(AE6:AE19))","v":76808},{"$f":"IF(T19=0,0,ROUND(AVERAGE(M6:M19)/AVERAGE(T6:T19),4))","v":2.0710000000000002},null,25257,47200,6276.5,77243,1]
[null,"2010-02-28",1,25501,{"$f":"+Hist_PassAVC!E20","v":2.0299999999999998},45322,{"$f":"+Hist_PassAVC!G20","v":2.2999999999999998},9408,{"$f":"+Hist_PassAVC!I20","v":1},76093,{"$f":"+Hist_PassAVC!K20","v":2.0299999999999998},156324,157578.53201970441,20459,176783,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.0516000000000001,{"$f":"IF(S20=0,0,SUM(M7:M20)/SUM(AE7:AE20))","v":158572.64696223315},{"$f":"IF(T20=0,0,SUM(T7:T20)/SUM(AE7:AE20))","v":76808},{"$f":"IF(T20=0,0,ROUND(AVERAGE(M7:M20)/AVERAGE(T7:T20),4))","v":2.0644999999999998},null,25338.333333333332,46574,7320.333333333333,76859.666666666672,1]
[null,"2010-03-31",1,34571,{"$f":"+Hist_PassAVC!E21","v":2.0299999999999998},46237,{"$f":"+Hist_PassAVC!G21","v":2.2999999999999998},32265,{"$f":"+Hist_PassAVC!I21","v":1},92732,{"$f":"+Hist_PassAVC!K21","v":2.0299999999999998},205805,195583.83743842362,30216,236021,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.5464000000000002,{"$f":"IF(S21=0,0,SUM(M7:M21)/SUM(AE7:AE21))","v":167825.44458128075},{"$f":"IF(T21=0,0,SUM(T7:T21)/SUM(AE7:AE21))","v":76808},{"$f":"IF(T21=0,0,ROUND(AVERAGE(M7:M21)/AVERAGE(T7:T21),4))","v":2.1850000000000001},null,27646.5,46489.75,13556.5,80827.75,1]
[null,"2010-04-30",1,31050,{"$f":"+Hist_PassAVC!E22","v":2.0299999999999998},39737,{"$f":"+Hist_PassAVC!G22","v":2.2999999999999998},32584,{"$f":"+Hist_PassAVC!I22","v":1},82896,{"$f":"+Hist_PassAVC!K22","v":2.0299999999999998},186267,175019.44827586209,26368,212635,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.2787000000000002,169264.24532019702,76808,2.2037,null,28327.200000000001,45139.199999999997,17362,81241.399999999994,1]
[null,"2010-05-31",1,32730,{"$f":"+Hist_PassAVC!E23","v":2.0299999999999998},40469,{"$f":"+Hist_PassAVC!G23","v":2.2999999999999998},36244,{"$f":"+Hist_PassAVC!I23","v":1},89361,{"$f":"+Hist_PassAVC!K23","v":2.0299999999999998},198804,185796.76354679803,26952,225756,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.419,172019.66502463052,76808,2.2395999999999998,null,29061,44360.833333333336,20509,82594.666666666672,1]
[null,"2010-06-30",1,32333,{"$f":"+Hist_PassAVC!E24","v":2.0299999999999998},38824,{"$f":"+Hist_PassAVC!G24","v":2.2999999999999998},33492,{"$f":"+Hist_PassAVC!I24","v":1},89892,{"$f":"+Hist_PassAVC!K24","v":2.0299999999999998},194541,182711.30541871922,27731,222272,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.3788,173547.04222378603,76808,2.2595000000000001,null,29528.428571428572,43569.857142857145,22363.714285714286,83637.142857142855,1]
[null,"2010-07-31",1,32495,{"$f":"+Hist_PassAVC!E25","v":2.0299999999999998},38599,{"$f":"+Hist_PassAVC!G25","v":2.2999999999999998},23080,{"$f":"+Hist_PassAVC!I25","v":1},89956,{"$f":"+Hist_PassAVC!K25","v":2.0299999999999998},184130,177553.31527093597,25252,209382,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.3117000000000001,174047.82635467977,76808,2.266,null,29899.25,42948.5,22453.25,84427,1]
[null,"2010-08-31",1,33117,{"$f":"+Hist_PassAVC!E26","v":2.0299999999999998},40436,{"$f":"+Hist_PassAVC!G26","v":2.2999999999999998},33136,{"$f":"+Hist_PassAVC!I26","v":1},91415,{"$f":"+Hist_PassAVC!K26","v":2.0299999999999998},198104,186669.33990147786,26670,224774,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.4302999999999999,175450.21674876843,76808,2.2843,null,30256.777777777777,42669.333333333336,23640.222222222223,85203.444444444438,1]
[null,"2010-09-30",1,29297,{"$f":"+Hist_PassAVC!E27","v":2.0299999999999998},43597,{"$f":"+Hist_PassAVC!G27","v":2.2999999999999998},26291,{"$f":"+Hist_PassAVC!I27","v":1},86025,{"$f":"+Hist_PassAVC!K27","v":2.0299999999999998},185210,177668.84729064038,25570,210780,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.3132000000000001,175672.07980295565,76808,2.2871999999999999,null,30160.799999999999,42762.1,23905.3,85285.6,1]
[null,"2010-10-31",1,29847,{"$f":"+Hist_PassAVC!E28","v":2.0299999999999998},46984,{"$f":"+Hist_PassAVC!G28","v":2.2999999999999998},24768,{"$f":"+Hist_PassAVC!I28","v":1},87533,{"$f":"+Hist_PassAVC!K28","v":2.0299999999999998},189132,182814.08866995075,27719,216851,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.3801000000000001,176321.35333631883,{"$f":"IF(T28=0,0,SUM(T13:T28)/SUM(AE13:AE28))","v":76808},{"$f":"IF(T28=0,0,ROUND(AVERAGE(M13:M28)/AVERAGE(T13:T28),4))","v":2.2955999999999999},null,30132.272727272728,43145.909090909088,23983.727272727272,85489.909090909088,1]
[null,"2010-11-30",1,32996,{"$f":"+Hist_PassAVC!E29","v":2.0299999999999998},41329,{"$f":"+Hist_PassAVC!G29","v":2.2999999999999998},34745,{"$f":"+Hist_PassAVC!I29","v":1},87144,{"$f":"+Hist_PassAVC!K29","v":2.0299999999999998},196214,184081.72413793104,27523,223737,73150,3658,0.05,5.0006835269993166E-2,76808,null,2.3965999999999998,176968.05090311985,{"$f":"IF(T29=0,0,SUM(T18:T29)/SUM(AE18:AE29))","v":76808},{"$f":"IF(T29=0,0,ROUND(AVERAGE(M18:M29)/AVERAGE(T18:T29),4))","v":2.3039999999999998},null,30370.916666666668,42994.5,24880.5,85627.75,1]
[null,"2010-12-31",0,null,{"$f":"+Hist_PassAVC!E30","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G30","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I30","v":1},null,{"$f":"+Hist_PassAVC!K30","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,{"$f":"IF(T30=0,0,ROUND(AVERAGE(M19:M30)/AVERAGE(T19:T30),4))","v":0},null,0,0,0,0,0]
[null,"2011-01-31",0,null,{"$f":"+Hist_PassAVC!E31","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G31","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I31","v":1},null,{"$f":"+Hist_PassAVC!K31","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-02-28",0,null,{"$f":"+Hist_PassAVC!E32","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G32","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I32","v":1},null,{"$f":"+Hist_PassAVC!K32","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-03-31",0,null,{"$f":"+Hist_PassAVC!E33","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G33","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I33","v":1},null,{"$f":"+Hist_PassAVC!K33","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-04-30",0,null,{"$f":"+Hist_PassAVC!E34","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G34","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I34","v":1},null,{"$f":"+Hist_PassAVC!K34","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-05-31",0,null,{"$f":"+Hist_PassAVC!E35","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G35","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I35","v":1},null,{"$f":"+Hist_PassAVC!K35","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-06-30",0,null,{"$f":"+Hist_PassAVC!E36","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G36","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I36","v":1},null,{"$f":"+Hist_PassAVC!K36","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-07-31",0,null,{"$f":"+Hist_PassAVC!E37","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G37","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I37","v":1},null,{"$f":"+Hist_PassAVC!K37","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-08-31",0,null,{"$f":"+Hist_PassAVC!E38","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G38","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I38","v":1},null,{"$f":"+Hist_PassAVC!K38","v":2.0299999999999998},0,0,null,0,null,null,null,{"$f":"IF(P38=0,0,+Q38/P38)","v":0},{"$f":"+P38+Q38","v":0},null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-09-30",0,null,{"$f":"+Hist_PassAVC!E39","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G39","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I39","v":1},null,{"$f":"+Hist_PassAVC!K39","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0]
[null,"2011-10-31",0,null,{"$f":"+Hist_PassAVC!E40","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G40","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I40","v":1},null,{"$f":"+Hist_PassAVC!K40","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,{"$f":"IF($AE40=0,0,SUM(D29:D40)/SUM($AE29:$AE40))","v":0},{"$f":"IF($AE40=0,0,SUM(F29:F40)/SUM($AE29:$AE40))","v":0},{"$f":"IF($AE40=0,0,SUM(H29:H40)/SUM($AE29:$AE40))","v":0},{"$f":"IF($AE40=0,0,SUM(J29:J40)/SUM($AE29:$AE40))","v":0},0,{"$f":"IF(AE40=0,0,SUM(M29:M40)/SUM(AE29:AE40))","v":0},{"$f":"+AF40/X40","v":{"$error":"#DIV/0!"}}]
[null,"2011-11-30",0,null,{"$f":"+Hist_PassAVC!E41","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G41","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I41","v":1},null,{"$f":"+Hist_PassAVC!K41","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2011-12-31",0,null,{"$f":"+Hist_PassAVC!E42","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G42","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I42","v":1},null,{"$f":"+Hist_PassAVC!K42","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2012-01-31",0,null,{"$f":"+Hist_PassAVC!E43","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G43","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I43","v":1},null,{"$f":"+Hist_PassAVC!K43","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2012-02-29",0,null,{"$f":"+Hist_PassAVC!E44","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G44","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I44","v":1},null,{"$f":"+Hist_PassAVC!K44","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2012-03-31",0,null,{"$f":"+Hist_PassAVC!E45","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G45","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I45","v":1},null,{"$f":"+Hist_PassAVC!K45","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,{"$f":"+B45+32-DAY(B45+32)","v":"2012-04-30"},0,null,{"$f":"+Hist_PassAVC!E46","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G46","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I46","v":1},null,{"$f":"+Hist_PassAVC!K46","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2012-05-31",0,null,{"$f":"+Hist_PassAVC!E47","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G47","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I47","v":1},null,{"$f":"+Hist_PassAVC!K47","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2012-06-30",0,null,{"$f":"+Hist_PassAVC!E48","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G48","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I48","v":1},null,{"$f":"+Hist_PassAVC!K48","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2012-07-31",0,null,{"$f":"+Hist_PassAVC!E49","v":2.0299999999999998},null,{"$f":"+Hist_PassAVC!G49","v":2.2999999999999998},null,{"$f":"+Hist_PassAVC!I49","v":1},null,{"$f":"+Hist_PassAVC!K49","v":2.0299999999999998},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"2012-08-31",1,38111,{"$f":"+Hist_PassAVC!E50","v":2.0299999999999998},45272,{"$f":"+Hist_PassAVC!G50","v":2.2999999999999998},36376,{"$f":"+Hist_PassAVC!I50","v":1},95817,{"$f":"+Hist_PassAVC!K50","v":2.0299999999999998},{"$f":"+D50+F50+H50+J50","v":215576},203140.61083743841,{"$f":"23+15707+7342+1044","v":24116},{"$f":"+L50+N50","v":239692},65230,{"$f":"ROUND(+P50*R50,0)","v":1957},0.03,3.000153303694619E-2,67187,null,3.0234999999999999,{"$f":"IF(S50=0,0,SUM(M36:M50)/SUM(AE36:AE50))","v":203140.61083743841},67187,3.0234999999999999,null,{"$f":"IF($AE50=0,0,SUM(D39:D50)/SUM($AE39:$AE50))","v":38111},{"$f":"IF($AE50=0,0,SUM(F39:F50)/SUM($AE39:$AE50))","v":45272},{"$f":"IF($AE50=0,0,SUM(H39:H50)/SUM($AE39:$AE50))","v":36376},{"$f":"IF($AE50=0,0,SUM(J39:J50)/SUM($AE39:$AE50))","v":95817},1,203140.61083743841,3.0235106618458691]
[null,"2012-09-30",1,34292,{"$f":"+Hist_PassAVC!E51","v":2.0299999999999998},42852,{"$f":"+Hist_PassAVC!G51","v":2.2999999999999998},34101,{"$f":"+Hist_PassAVC!I51","v":1},86777,{"$f":"+Hist_PassAVC!K51","v":2.0299999999999998},198022,186419.04926108374,{"$f":"967+2+34+15408+6767","v":23178},221200,64580,{"$f":"ROUND(+P51*R51,0)","v":1937},0.03,2.9993806131929389E-2,66517,null,2.8026,194779.83004926107,66852,2.9136000000000002,null,36201.5,44062,35238.5,91297,1,194779.83004926107,2.9135976492739344]
[null,"2012-10-31",1,35858,{"$f":"+Hist_PassAVC!E52","v":2.0299999999999998},47150,{"$f":"+Hist_PassAVC!G52","v":2.2999999999999998},39142,{"$f":"+Hist_PassAVC!I52","v":1},95455,{"$f":"+Hist_PassAVC!K52","v":2.0299999999999998},217605,204015.95566502467,{"$f":"982+73+66+23+7364+14270","v":22778},240383,65230,{"$f":"ROUND(+P52*R52,0)","v":1957},0.03,3.000153303694619E-2,67187,null,3.0365000000000002,197858.53858784892,66963.666666666672,2.9546999999999999,null,36087,45091.333333333336,36539.666666666664,92683,1,197858.53858784892,2.9547148242755856]
[null,"2012-11-30",1,34676,{"$f":"+Hist_PassAVC!E53","v":2.2000000000000002},44070,{"$f":"+Hist_PassAVC!G53","v":2.5},37069,{"$f":"+Hist_PassAVC!I53","v":1.1000000000000001},94712,{"$f":"+Hist_PassAVC!K53","v":2.2000000000000002},210527,198002.04545454544,{"$f":"874+61+66+50+7182+14364","v":22597},233124,63980,{"$f":"ROUND(+P53*R53,0)","v":1919},0.03,{"$f":"IF(P53=0,0,+Q53/P53)","v":2.9993748046264458E-2},65899,null,3.0045999999999999,197894.41530452305,66697.5,2.9670000000000001,null,35734.25,44836,36672,93190.25,1,197894.41530452305,2.96704397173092]
[null,"2012-12-31",1,34891,{"$f":"+Hist_PassAVC!E54","v":2.2000000000000002},53456,{"$f":"+Hist_PassAVC!G54","v":2.5},21808,{"$f":"+Hist_PassAVC!I54","v":1.1000000000000001},92519,{"$f":"+Hist_PassAVC!K54","v":2.2000000000000002},202674,199059.45454545456,{"$f":"864+57+6964+14903+51+17","v":22856},225530,64920,1948,0.03,3.0006161429451634E-2,66868,null,2.9769000000000001,198127.42315270935,66731.600000000006,2.9689999999999999,null,35565.599999999999,46560,33699.199999999997,93056,1,198127.42315270935,2.9690195222759432]
[null,"2013-01-31",1,35395,{"$f":"+Hist_PassAVC!E55","v":2.2000000000000002},47738,{"$f":"+Hist_PassAVC!G55","v":2.5},1493,{"$f":"+Hist_PassAVC!I55","v":1.1000000000000001},78644,{"$f":"+Hist_PassAVC!K55","v":2.2000000000000002},163270,169033.22727272724,{"$f":"795+6551+15405+102","v":22853},186123,86208,2586,0.03,2.9997216035634745E-2,88794,null,1.9036999999999999,193278.39050604566,70408.666666666672,2.7450999999999999,null,35537.166666666664,46756.333333333336,28331.5,90654,1,193278.39050604566,2.7450937456474911]
[null,"2013-02-28",1,32805,{"$f":"+Hist_PassAVC!E56","v":2.2000000000000002},48388,{"$f":"+Hist_PassAVC!G56","v":2.5},21535,{"$f":"+Hist_PassAVC!I56","v":1.1000000000000001},76588,{"$f":"+Hist_PassAVC!K56","v":2.2000000000000002},179316,175146.86363636362,{"$f":"721+6407+14330+94","v":21552},200868,59800,1794,0.03,0.03,61594,null,2.8435999999999999,190688.17238180534,69149.428571428565,2.7576000000000001,null,35146.857142857145,46989.428571428572,27360.571428571428,88644.571428571435,1,190688.17238180534,2.7576247023477882]
[null,"2013-03-31",1,34112,{"$f":"+Hist_PassAVC!E57","v":2.2000000000000002},46429,{"$f":"+Hist_PassAVC!G57","v":2.5},39376,{"$f":"+Hist_PassAVC!I57","v":1.1000000000000001},87009,{"$f":"+Hist_PassAVC!K57","v":2.2000000000000002},206926,193569.22727272726,{"$f":"800+1+7126+15406+52","v":23385},230311,64340,1930,0.03,2.9996891513832762E-2,66270,null,2.9209000000000001,191048.3042431706,68789.5,2.7772999999999999,null,35017.5,46919.375,28862.5,88440.125,1,191048.3042431706,2.7772887467298149]
[null,"2013-04-30",1,36087,{"$f":"+Hist_PassAVC!E58","v":2.2000000000000002},48091,{"$f":"+Hist_PassAVC!G58","v":2.5},42565,{"$f":"+Hist_PassAVC!I58","v":1.1000000000000001},92332,{"$f":"+Hist_PassAVC!K58","v":2.2000000000000002},219075,204350.36363636365,{"$f":"983+8000+17315+60","v":26358},245433,62265,1868,0.03,3.0000803019352765E-2,64133,null,3.1863999999999999,192526.31084241427,68272.111111111109,2.82,null,35136.333333333336,47049.555555555555,30385,88872.555555555562,1,192526.31084241427,2.8199847303547219]
[null,"2013-05-31",1,33901,{"$f":"+Hist_PassAVC!E59","v":2.2000000000000002},47499,{"$f":"+Hist_PassAVC!G59","v":2.5},48083,{"$f":"+Hist_PassAVC!I59","v":1.1000000000000001},89518,{"$f":"+Hist_PassAVC!K59","v":2.2000000000000002},219001,201436.63636363632,{"$f":"1+7680+15818+54+864","v":24417},243418,79865,2396,0.03,3.0000626056470293E-2,82261,null,2.4487999999999999,193417.34339453647,69671,2.7761999999999998,null,35012.800000000003,47094.5,32154.799999999999,88937.1,1,193417.34339453647,2.7761528239086055]
[null,"2013-06-30",1,33123,{"$f":"+Hist_PassAVC!E60","v":2.2000000000000002},44668,{"$f":"+Hist_PassAVC!G60","v":2.5},46425,{"$f":"+Hist_PassAVC!I60","v":1.1000000000000001},88294,{"$f":"+Hist_PassAVC!K60","v":2.2000000000000002},212510,195388.59090909091,{"$f":"23135+35","v":23170},235680,77555,{"$f":"ROUND(+P60*R60,0)","v":2327},0.03,3.0004512926310359E-2,79882,null,2.4460000000000002,193596.54771404143,70599.272727272721,2.7422,null,34841,46873.909090909088,33452.090909090912,88878.636363636368,1,193596.54771404143,2.7421889806416444]
[null,"2013-07-31",1,34807,{"$f":"+Hist_PassAVC!E61","v":2.2000000000000002},{"$f":"46577","v":46577},{"$f":"+Hist_PassAVC!G61","v":2.4},36453,{"$f":"+Hist_PassAVC!I61","v":1.1000000000000001},94641,{"$f":"+Hist_PassAVC!K61","v":2.2000000000000002},212478,{"$f":"(+D61*E61+F61*G61+H61*I61+J61*K61)/K61","v":198485.77272727271},{"$f":"56+19635+7975+844+1","v":28511},240989,84325,{"$f":"ROUND(+P61*R61,0)","v":2530},0.03,3.0002964719833977E-2,86855,null,2.2852999999999999,194003.9831318107,71953.916666666672,2.6962000000000002,null,34838.166666666664,46849.166666666664,33702.166666666664,89358.833333333328,1,194003.9831318107,2.6962254748487497]
[null,"2013-08-31",1,33807,{"$f":"+Hist_PassAVC!E62","v":2.2000000000000002},47274,{"$f":"+Hist_PassAVC!G62","v":2.4},42771,{"$f":"+Hist_PassAVC!I62","v":1.1000000000000001},91384,{"$f":"+Hist_PassAVC!K62","v":2.2000000000000002},215236,198148.13636363635,{"$f":"841+67+20567+8081","v":29556},244792,82968,{"$f":"ROUND(+P62*R62,0)","v":2489},0.03,2.9999517886414039E-2,85457,null,2.3187000000000002,194322.76414964345,73476.416666666672,2.6347,null,34479.5,47016,34235.083333333336,88989.416666666672,1,193587.94359232715,2.6346949453259105]
[null,"2013-09-30",1,30657,{"$f":"+Hist_PassAVC!E63","v":2.2000000000000002},43276,{"$f":"+Hist_PassAVC!G63","v":2.4},39557,{"$f":"+Hist_PassAVC!I63","v":1.1000000000000001},87805,{"$f":"+Hist_PassAVC!K63","v":2.2000000000000002},201295,185450.68181818179,{"$f":"795+7784+20805+52","v":29436},230731,78912,null,0.03,0,78912,null,2.3500999999999999,0,74509.333333333328,2.5971000000000002,null,34176.583333333336,47051.333333333336,34689.75,89075.083333333328,1,193507.2463054187,2.597087339913819]
[null,"2013-10-31",1,34187,{"$f":"+Hist_PassAVC!E64","v":2.2000000000000002},48087,{"$f":"+Hist_PassAVC!G64","v":2.4},39499,{"$f":"+Hist_PassAVC!I64","v":1.1000000000000001},95073,{"$f":"+Hist_PassAVC!K64","v":2.2000000000000002},216846,201468.04545454544,{"$f":"801+8561+23654+71","v":33087},249933,83452,null,0.03,0,83452,null,2.4142000000000001,0,75864.75,2.5478999999999998,null,34037.333333333336,47129.416666666664,34719.5,89043.25,1,193294.92045454541,2.5478884522066627]
[null,"2013-11-30",1,29807,{"$f":"+Hist_PassAVC!E65","v":2.2000000000000002},44412,{"$f":"+Hist_PassAVC!G65","v":2.4},36682,{"$f":"+Hist_PassAVC!I65","v":1.1000000000000001},85672,{"$f":"+Hist_PassAVC!K65","v":2.2000000000000002},196573,182269.45454545456,{"$f":"31606+54","v":31660},228233,77555,null,0.03,0,77555,null,2.3502000000000001,0,76836.083333333328,2.4986000000000002,null,33631.583333333336,47157.916666666664,34687.25,88289.916666666672,1,191983.87121212122,2.4986160522947167,null,null,{"$f":"+F65/(L65-F65)","v":0.29187505339738828}]
[null,"2013-12-31",1,30200,{"$f":"+Hist_PassAVC!E66","v":2.2000000000000002},43637,{"$f":"+Hist_PassAVC!G66","v":2.4},16791,{"$f":"+Hist_PassAVC!I66","v":1.1000000000000001},77309,{"$f":"+Hist_PassAVC!K66","v":2.2000000000000002},167937,163508.5,{"$f":"29307+50","v":29357},197294,78508,null,0.03,0,78508,null,2.0827,0,77806.083333333328,2.4293999999999998,null,33240.666666666664,46339.666666666664,34269.166666666664,87022.416666666672,1,189021.29166666663,2.4293896257040739,null,null,0.35106194690265485]
[null,"2014-01-31",{"$f":"IF(D67=0,0,1)","v":1},31150,{"$f":"+Hist_PassAVC!E67","v":2.2000000000000002},44841,{"$f":"+Hist_PassAVC!G67","v":2.4},2052,{"$f":"+Hist_PassAVC!I67","v":1.1000000000000001},78472,{"$f":"+Hist_PassAVC!K67","v":2.2000000000000002},{"$f":"+D67+F67+H67+J67","v":156515},{"$f":"(+D67*E67+F67*G67+H67*I67+J67*K67)/K67","v":159565.45454545453},{"$f":"28683+57","v":28740},{"$f":"+L67+N67","v":185255},82095,null,0.03,{"$f":"IF(P67=0,0,+Q67/P67)","v":0},82095,null,1.9437,0,77247.833333333328,2.4367000000000001,null,32886.916666666664,46098.25,34315.75,87008.083333333328,1,188232.31060606058,2.4367325591362077,null,null,0.40153482457868439]
[null,"2014-02-28",1,33700,{"$f":"+Hist_PassAVC!E68","v":2.2000000000000002},48554,{"$f":"+Hist_PassAVC!G68","v":2.4},17250,{"$f":"+Hist_PassAVC!I68","v":1.1000000000000001},81472,{"$f":"+Hist_PassAVC!K68","v":2.2000000000000002},180976,176765,{"$f":"29383+80","v":29463},210439,74776,null,0.03,0,74776,null,2.3639000000000001,0,78346.333333333328,2.4043000000000001,null,32961.5,46112.083333333336,33958.666666666664,87415.083333333328,1,188367.1553030303,2.4042880794637953,null,null,0.36666112881545365]
[null,"2014-03-31",1,31700,{"$f":"+Hist_PassAVC!E69","v":2.2000000000000002},45625,{"$f":"+Hist_PassAVC!G69","v":2.4},33236,{"$f":"+Hist_PassAVC!I69","v":1.1000000000000001},84281,{"$f":"+Hist_PassAVC!K69","v":2.2000000000000002},194842,182371.72727272726,{"$f":"31933+40","v":31973},226815,78508,null,0.03,0,78508,null,2.323,0,79366.166666666672,2.3616000000000001,null,32760.5,46045.083333333336,33447,87187.75,1,187434.0303030303,2.3616364273991262,null,null,0.30576274821233507]
[null,"2014-04-30",1,28205,{"$f":"+Hist_PassAVC!E70","v":2.2000000000000002},44598,{"$f":"+Hist_PassAVC!G70","v":2.4},37364,{"$f":"+Hist_PassAVC!I70","v":1.1000000000000001},85081,{"$f":"+Hist_PassAVC!K70","v":2.2000000000000002},195248,180620.36363636365,{"$f":"227655-195248","v":32407},227655,76702,null,0.03,0,76702,null,2.3548,0,80413.583333333328,2.3062999999999998,null,32103.666666666668,45754,33013.583333333336,86583.5,1,185456.5303030303,2.3062836229330697,null,null,0.29603717225356785]
[null,"2014-05-31",1,30437,{"$f":"+Hist_PassAVC!E71","v":2.2000000000000002},46765,{"$f":"+Hist_PassAVC!G71","v":2.4},36149,{"$f":"+Hist_PassAVC!I71","v":1.1000000000000001},87527,{"$f":"+Hist_PassAVC!K71","v":2.2000000000000002},200878,187054.86363636365,{"$f":"234972-200878","v":34094},234972,80738,{"$f":"+P71*R71","v":2422.14},0.03,0.03,83160.14,null,2.2492999999999999,187363.52121212121,80488.511666666673,2.2892000000000001,null,31815,45692.833333333336,32019.083333333332,86417.583333333328,1,184258.04924242423,2.289246569814912,null,null,{"$f":"+F71/(L71-F71)","v":0.30344617261360168}]
[null,"2014-06-30",1,27027,{"$f":"+Hist_PassAVC!E72","v":2.2000000000000002},41932,{"$f":"+Hist_PassAVC!G72","v":2.4},32260,{"$f":"+Hist_PassAVC!I72","v":1.1000000000000001},80800,{"$f":"+Hist_PassAVC!K72","v":2.2000000000000002},182019,169701,{"$f":"211144-182019","v":29125},211144,76682,{"$f":"+P72*R72","v":2300.46},0.03,0.03,78982.460000000006,null,2.1486000000000001,185772.30606060609,80413.55,2.2648000000000001,null,31307,45464.833333333336,30838.666666666668,85793.083333333328,1,182117.41666666666,2.2647603129903686,null,null,{"$f":"+F72/(L72-F72)","v":0.2993282745722301}]
[null,"2014-07-31",1,31709,{"$f":"+Hist_PassAVC!E73","v":2.2000000000000002},49287,{"$f":"+Hist_PassAVC!G73","v":2.4},26240,{"$f":"+Hist_PassAVC!I73","v":1.1000000000000001},89607,{"$f":"+Hist_PassAVC!K73","v":2.2000000000000002},196843,188203.63636363635,{"$f":"231057-196843","v":34214},231057,84325,{"$f":"+P73*R73","v":2529.75},0.03,0.03,{"$f":"+P73+Q73","v":86854.75},null,{"$f":"IF(T73=0,0,ROUND(+M73/T73,4))","v":2.1669},184695.85757575757,{"$f":"IF(T73=0,0,SUM(T62:T73)/SUM(AE62:AE73))","v":80413.52916666666},{"$f":"IF(T73=0,0,ROUND(AVERAGE(M62:M73)/AVERAGE(T62:T73),4))","v":2.2541000000000002},null,{"$f":"IF($AE73=0,0,SUM(D62:D73)/SUM($AE62:$AE73))","v":31048.833333333332},{"$f":"IF($AE73=0,0,SUM(F62:F73)/SUM($AE62:$AE73))","v":45690.666666666664},{"$f":"IF($AE73=0,0,SUM(H62:H73)/SUM($AE62:$AE73))","v":29987.583333333332},{"$f":"IF($AE73=0,0,SUM(J62:J73)/SUM($AE62:$AE73))","v":85373.583333333328},{"$f":"IF(M73=0,0,1)","v":1},{"$f":"IF(AE73=0,0,SUM(M62:M73)/SUM(AE62:AE73))","v":181260.57196969699},{"$f":"+AF73/X73","v":2.2541054204201481},null,null,{"$f":"+F73/(L73-F73)","v":0.33402233728211661}]
[null,"2014-08-31",1,29769,{"$f":"+Hist_PassAVC!E74","v":2.2000000000000002},47111,{"$f":"+Hist_PassAVC!G74","v":2.4},37729,{"$f":"+Hist_PassAVC!I74","v":1.1000000000000001},85897,{"$f":"+Hist_PassAVC!K74","v":2.2000000000000002},200506,185924.31818181818,{"$f":"233808-200506","v":33302},233808,80738,2422.14,0.03,0.03,{"$f":"+P74+Q74","v":83160.14},null,{"$f":"IF(T74=0,0,ROUND(+M74/T74,4))","v":2.2357},{"$f":"IF(S74=0,0,SUM(M60:M74)/SUM(AE60:AE74))","v":183661.70303030303},{"$f":"IF(T74=0,0,SUM(T63:T74)/SUM(AE63:AE74))","v":80222.124166666661},{"$f":"IF(T74=0,0,ROUND(AVERAGE(M63:M74)/AVERAGE(T63:T74),4))","v":2.2467999999999999},null,{"$f":"IF($AE74=0,0,SUM(D63:D74)/SUM($AE63:$AE74))","v":30712.333333333332},{"$f":"IF($AE74=0,0,SUM(F63:F74)/SUM($AE63:$AE74))","v":45677.083333333336},{"$f":"IF($AE74=0,0,SUM(H63:H74)/SUM($AE63:$AE74))","v":29567.416666666668},{"$f":"IF($AE74=0,0,SUM(J63:J74)/SUM($AE63:$AE74))","v":84916.333333333328},{"$f":"IF(M74=0,0,1)","v":1},{"$f":"IF(AE74=0,0,SUM(M63:M74)/SUM(AE63:AE74))","v":180241.92045454544},{"$f":"+AF74/X74","v":2.2467856881984472},null,null,{"$f":"+F74/(L74-F74)","v":0.30712213566283125}]
[null,"2014-09-30",1,31187,{"$f":"+Hist_PassAVC!E75","v":2.2000000000000002},48006,{"$f":"+Hist_PassAVC!G75","v":2.4},39898,{"$f":"+Hist_PassAVC!I75","v":1.1000000000000001},91185,{"$f":"+Hist_PassAVC!K75","v":2.2000000000000002},210276,194691.18181818179,{"$f":"242425-210276","v":32149},242425,81142,2434.2599999999998,0.03,2.9999999999999995E-2,83576.259999999995,null,2.3294999999999999,{"$f":"IF(S75=0,0,SUM(M61:M75)/SUM(AE61:AE75))","v":183615.20909090908},{"$f":"IF(T75=0,0,SUM(T64:T75)/SUM(AE64:AE75))","v":80610.8125},{"$f":"IF(T75=0,0,ROUND(AVERAGE(M64:M75)/AVERAGE(T64:T75),4))","v":2.2454999999999998},null,{"$f":"IF($AE75=0,0,SUM(D64:D75)/SUM($AE64:$AE75))","v":30756.5},{"$f":"IF($AE75=0,0,SUM(F64:F75)/SUM($AE64:$AE75))","v":46071.25},{"$f":"IF($AE75=0,0,SUM(H64:H75)/SUM($AE64:$AE75))","v":29595.833333333332},{"$f":"IF($AE75=0,0,SUM(J64:J75)/SUM($AE64:$AE75))","v":85198},1,{"$f":"IF(AE75=0,0,SUM(M64:M75)/SUM(AE64:AE75))","v":181011.96212121213},2.245504746912359,null,null,0.29584026622296172]
[null,{"$f":"+B75+32-DAY(B75+32)","v":"2014-10-31"},1,31401,{"$f":"+Hist_PassAVC!E76","v":2.2000000000000002},47454,{"$f":"+Hist_PassAVC!G76","v":2.4},39375,{"$f":"+Hist_PassAVC!I76","v":1.1000000000000001},93072,{"$f":"+Hist_PassAVC!K76","v":2.2000000000000002},211302,195928.5,{"$f":"246817-211302","v":35515},246817,84325,2529.75,0.03,0.03,86854.75,null,2.2557999999999998,{"$f":"IF(S76=0,0,SUM(M62:M76)/SUM(AE62:AE76))","v":183444.72424242424},{"$f":"IF(T76=0,0,SUM(T65:T76)/SUM(AE65:AE76))","v":80894.375},{"$f":"IF(T76=0,0,ROUND(AVERAGE(M65:M76)/AVERAGE(T65:T76),4))","v":2.2319},null,{"$f":"IF($AE76=0,0,SUM(D65:D76)/SUM($AE65:$AE76))","v":30524.333333333332},{"$f":"IF($AE76=0,0,SUM(F65:F76)/SUM($AE65:$AE76))","v":46018.5},{"$f":"IF($AE76=0,0,SUM(H65:H76)/SUM($AE65:$AE76))","v":29585.5},{"$f":"IF($AE76=0,0,SUM(J65:J76)/SUM($AE65:$AE76))","v":85031.25},1,{"$f":"IF(AE76=0,0,SUM(M65:M76)/SUM(AE65:AE76))","v":180550.33333333334},2.2319269211652029,null,null,0.28962208876519702]
[null,"2014-11-30",1,28558,{"$f":"+Hist_PassAVC!E77","v":2.2000000000000002},42048,{"$f":"+Hist_PassAVC!G77","v":2.4},36902,{"$f":"+Hist_PassAVC!I77","v":1.1000000000000001},86535,{"$f":"+Hist_PassAVC!K77","v":2.2000000000000002},194043,179414.54545454544,{"$f":"227128-194043","v":33085},227128,76682,2300.46,0.03,0.03,78982.460000000006,null,2.2715999999999998,182195.81818181818,81013.33,2.2256999999999998,null,30420.25,45821.5,29603.833333333332,85103.166666666672,1,180312.42424242423,2.2257130307126523,null,null,0.27664067896970296]
[null,"2014-12-31",{"$f":"IF(D78=0,0,1)","v":1},26724,{"$f":"+Hist_PassAVC!E78","v":2.4700000000000002},46787,{"$f":"+Hist_PassAVC!G78","v":2.7},16884,{"$f":"+Hist_PassAVC!I78","v":1.1000000000000001},78008,{"$f":"+Hist_PassAVC!K78","v":2.4700000000000002},{"$f":"+D78+F78+H78+J78","v":168403},{"$f":"(+D78*E78+F78*G78+H78*I78+J78*K78)/K78","v":163394.87449392711},{"$f":"201264-168403","v":32861},{"$f":"+L78+N78","v":201264},81611,2448.33,0.03,{"$f":"IF(P78=0,0,+Q78/P78)","v":0.03},84059.33,null,1.9438,180725.43102686788,81475.940833333341,2.2130000000000001,null,30130.583333333332,46084,29611.583333333332,85161.416666666672,1,180302.95545025149,2.2129594774373706,null,null,0.38471089330351271]
[null,"2015-01-31",1,27509,{"$f":"+Hist_PassAVC!E79","v":2.4700000000000002},43109,{"$f":"+Hist_PassAVC!G79","v":2.7},300,{"$f":"+Hist_PassAVC!I79","v":1.1000000000000001},74261,{"$f":"+Hist_PassAVC!K79","v":2.4700000000000002},145179,149026.80161943322,{"$f":"175687-145179","v":30508},175687,80254,2407.62,0.03,0.03,82661.62,null,1.8028999999999999,177229.34810452707,81523.159166666665,2.2008999999999999,null,29827.166666666668,45939.666666666664,29465.583333333332,84810.5,1,179424.73437308308,2.200905070499851,null,null,0.42234740864112863]
[null,"2015-02-28",1,26501,{"$f":"+Hist_PassAVC!E80","v":2.4700000000000002},47042,{"$f":"+Hist_PassAVC!G80","v":2.7},14067,{"$f":"+Hist_PassAVC!I80","v":1.1000000000000001},76795,{"$f":"+Hist_PassAVC!K80","v":2.4700000000000002},164405,160983.08502024293,{"$f":"194817-164405","v":30412},194817,73419,2202.5699999999997,0.03,2.9999999999999995E-2,75621.570000000007,null,2.1288,175810.25680284627,81593.623333333337,2.1829000000000001,null,29227.25,45813.666666666664,29200.333333333332,84420.75,1,178109.57479143664,2.1828859598967432,null,null,0.4008247914589777]
[null,"2015-03-31",1,30875,{"$f":"+Hist_PassAVC!E81","v":2.4700000000000002},48501,{"$f":"+Hist_PassAVC!G81","v":2.7},40987,{"$f":"+Hist_PassAVC!I81","v":1.1000000000000001},90846,{"$f":"+Hist_PassAVC!K81","v":2.4700000000000002},211209,192991.60728744938,{"$f":"1042+29+8952+286+196+26975","v":37480},248689,82095,2462.85,0.03,0.03,84557.85,null,2.2824,177775.79728867623,82097.777499999997,2.1802999999999999,null,29158.5,46053.333333333336,29846.25,84967.833333333328,1,178994.56479266353,2.180260784680359,null,null,0.29808614204587358]
[null,"2015-04-30",1,26801,{"$f":"+Hist_PassAVC!E82","v":2.4700000000000002},40914,{"$f":"+Hist_PassAVC!G82","v":2.7},35777,{"$f":"+Hist_PassAVC!I82","v":1.1000000000000001},80826,{"$f":"+Hist_PassAVC!K82","v":2.4700000000000002},184318,168283.88259109313,{"$f":"931+7750+22+23491+411+157","v":32762},217080,78912,2367.36,0.03,3.0000000000000002E-2,81279.360000000001,null,2.0703999999999998,178357.02582505211,82479.224166666667,2.1577000000000002,null,29041.5,45746.333333333336,29714,84613.25,1,177966.52470555762,2.1577133696837243,null,null,0.28530584920922708]
[null,"2015-05-31",1,27626,{"$f":"+Hist_PassAVC!E83","v":2.4700000000000002},39751,{"$f":"+Hist_PassAVC!G83","v":2.7},37656,{"$f":"+Hist_PassAVC!I83","v":1.1000000000000001},83031,{"$f":"+Hist_PassAVC!K83","v":2.4700000000000002},188064,170879.38866396761,{"$f":"964+7802+20+679+115+24378","v":33958},222022,80738,2422.14,0.03,0.03,83160.14,null,2.0548000000000002,177964.65173598329,82479.224166666667,2.1414,null,28807.25,45161.833333333336,29839.583333333332,84238.583333333328,1,176618.56845785794,2.141370390450847,null,null,0.26802100962154363]
[null,"2015-06-30",1,27649,{"$f":"+Hist_PassAVC!E84","v":2.4700000000000002},40526,{"$f":"+Hist_PassAVC!G84","v":2.7},36557,{"$f":"+Hist_PassAVC!I84","v":1.1000000000000001},83225,{"$f":"+Hist_PassAVC!K84","v":2.4700000000000002},187957,171454.12145748988,{"$f":"981+8152+37+23632+1058+198","v":34058},222015,78004,2340.12,0.03,0.03,80344.12,null,2.1339999999999999,177236.81134830083,82592.695833333346,2.1402000000000001,null,28859.083333333332,45044.666666666664,30197.666666666668,84440.666666666672,1,176764.66191264873,2.1401972671935572,null,null,0.27488113083408511]
[null,"2015-07-31",1,29626,{"$f":"+Hist_PassAVC!E85","v":2.4700000000000002},35742,{"$f":"+Hist_PassAVC!G85","v":2.7},20021,{"$f":"+Hist_PassAVC!I85","v":1.1000000000000001},83735,{"$f":"+Hist_PassAVC!K85","v":2.4700000000000002},169124,161347.43724696356,{"$f":"32897+174","v":33071},202195,84325,2529.75,0.03,0.03,86854.75,null,1.8576999999999999,175951.94958900748,82592.695833333331,2.1131000000000002,null,28685.5,43915.916666666664,29679.416666666668,83951.333333333328,1,174526.6453195927,2.1131002391758233,null,null,{"$f":"+F85/(L85-F85)","v":0.26796719197492913}]
[null,"2015-08-31",1,29337,{"$f":"+Hist_PassAVC!E86","v":2.67},{"$f":"+AL86","v":33370},{"$f":"+Hist_PassAVC!G86","v":2.9},26839,{"$f":"+Hist_PassAVC!I86","v":1.1000000000000001},77298,{"$f":"+Hist_PassAVC!K86","v":2.67},166844,153936.83520599251,{"$f":"144+33379","v":33523},200367,78508,2355.2399999999998,0.03,0.03,80863.240000000005,null,1.9036999999999999,173744.08102698272,82401.287500000006,2.0857000000000001,null,28649.5,42770.833333333336,28771.916666666668,83234.75,1,171861.02173827388,2.0856594229583352,null,null,{"$f":"+F86/L86","v":0.20000719234734243},{"$f":"+D86+H86+J86","v":133474},{"$f":"ROUND(+AK86*0.25,-1)","v":33370}]
[null,"2015-09-30",1,26654,{"$f":"+Hist_PassAVC!E87","v":2.67},{"$f":"+AL87","v":34560},{"$f":"+Hist_PassAVC!G87","v":2.9},31779,{"$f":"+Hist_PassAVC!I87","v":1.1000000000000001},79826,{"$f":"+Hist_PassAVC!K87","v":2.67},172819,157109.55056179775,{"$f":"145+34465","v":34610},207429,87508,2625.24,0.03,0.03,90133.24,null,1.7431000000000001,172904.65106443592,{"$f":"IF(T87=0,0,SUM(T76:T87)/SUM(AE76:AE87))","v":82947.702499999999},{"$f":"IF(T87=0,0,ROUND(AVERAGE(M76:M87)/AVERAGE(T76:T87),4))","v":2.0341999999999998},null,{"$f":"IF($AE87=0,0,SUM(D76:D87)/SUM($AE76:$AE87))","v":28271.75},{"$f":"IF($AE87=0,0,SUM(F76:F87)/SUM($AE76:$AE87))","v":41650.333333333336},{"$f":"IF($AE87=0,0,SUM(H76:H87)/SUM($AE76:$AE87))","v":28095.333333333332},{"$f":"IF($AE87=0,0,SUM(J76:J87)/SUM($AE76:$AE87))","v":82288.166666666672},1,{"$f":"IF(AE87=0,0,SUM(M76:M87)/SUM(AE76:AE87))","v":168729.21913357521},2.0341638652809606,null,null,0.19997801167695681,{"$f":"+D87+H87+J87","v":138259},{"$f":"ROUND(+AK87*0.25,-1)","v":34560}]
[null,"2015-10-31",1,26771,{"$f":"+Hist_PassAVC!E88","v":2.67},34950,{"$f":"+Hist_PassAVC!G88","v":2.9},34061,{"$f":"+Hist_PassAVC!I88","v":1.1000000000000001},78958,{"$f":"+Hist_PassAVC!K88","v":2.67},174740,157722.29588014982,{"$f":"100+36249","v":36349},211089,82968,2489.04,0.03,0.03,85457.04,null,1.8455999999999999,170872.56169887018,{"$f":"IF(T88=0,0,SUM(T77:T88)/SUM(AE77:AE88))","v":82831.226666666669},{"$f":"IF(T88=0,0,ROUND(AVERAGE(M77:M88)/AVERAGE(T77:T88),4))","v":1.9985999999999999},null,{"$f":"IF($AE88=0,0,SUM(D77:D88)/SUM($AE77:$AE88))","v":27885.916666666668},{"$f":"IF($AE88=0,0,SUM(F77:F88)/SUM($AE77:$AE88))","v":40608.333333333336},{"$f":"IF($AE88=0,0,SUM(H77:H88)/SUM($AE77:$AE88))","v":27652.5},{"$f":"IF($AE88=0,0,SUM(J77:J88)/SUM($AE77:$AE88))","v":81112},1,{"$f":"IF(AE88=0,0,SUM(M77:M88)/SUM(AE77:AE88))","v":165545.36879025438},1.9985864685603396,null,null,0.20001144557628475,139790,34950]
[null,"2015-11-30",{"$f":"IF(D89=0,0,1)","v":1},26562,{"$f":"+Hist_PassAVC!E89","v":2.67},34220,{"$f":"+Hist_PassAVC!G89","v":2.9},35461,{"$f":"+Hist_PassAVC!I89","v":1.1000000000000001},74874,{"$f":"+Hist_PassAVC!K89","v":2.67},{"$f":"+D89+F89+H89+J89","v":171117},{"$f":"(+D89*E89+F89*G89+H89*I89+J89*K89)/K89","v":153213.19101123596},{"$f":"77+35883","v":35960},207077,78912,2367.36,0.03,{"$f":"IF(P89=0,0,+Q89/P89)","v":3.0000000000000002E-2},{"$f":"+P89+Q89","v":81279.360000000001},null,{"$f":"IF(T89=0,0,ROUND(+M89/T89,4))","v":1.885},{"$f":"IF(S89=0,0,SUM(M75:M89)/SUM(AE75:AE89))","v":168691.81988749802},{"$f":"IF(T89=0,0,SUM(T78:T89)/SUM(AE78:AE89))","v":83022.634999999995},{"$f":"IF(T89=0,0,ROUND(AVERAGE(M78:M89)/AVERAGE(T78:T89),4))","v":1.9677},null,{"$f":"IF($AE89=0,0,SUM(D78:D89)/SUM($AE78:$AE89))","v":27719.583333333332},{"$f":"IF($AE89=0,0,SUM(F78:F89)/SUM($AE78:$AE89))","v":39956},{"$f":"IF($AE89=0,0,SUM(H78:H89)/SUM($AE78:$AE89))","v":27532.416666666668},{"$f":"IF($AE89=0,0,SUM(J78:J89)/SUM($AE78:$AE89))","v":80140.25},{"$f":"IF(M89=0,0,1)","v":1},{"$f":"IF(AE89=0,0,SUM(M78:M89)/SUM(AE78:AE89))","v":163361.92258664526},{"$f":"+AF89/X89","v":1.9676793272900248},null,null,0.19998013055394848,136897,34220]
[null,"2015-12-31",1,24099,{"$f":"+Hist_PassAVC!E90","v":2.67},26630,{"$f":"+Hist_PassAVC!G90","v":2.9},17501,{"$f":"+Hist_PassAVC!I90","v":1.1000000000000001},64900,{"$f":"+Hist_PassAVC!K90","v":2.67},133130,125133.11985018729,{"$f":"63+34658","v":34721},{"$f":"+L90+N90","v":167851},82095,2462.85,0.03,0.03,84557.85,null,1.4799,164054.61575629839,83064.17833333333,1.9282999999999999,null,27500.833333333332,38276.25,27583.833333333332,79047.916666666672,1,160173.44303300028,1.9283094860726901,null,null,0.2000300458198753,106500,26630]
[null,"2016-01-31",1,23223,{"$f":"+Hist_PassAVC!E91","v":2.67},20120,{"$f":"+Hist_PassAVC!G91","v":2.9},378,{"$f":"+Hist_PassAVC!I91","v":1.1000000000000001},56885,{"$f":"+Hist_PassAVC!K91","v":2.67},100606,102116.91385767789,{"$f":"82+32449","v":32531},133137,78508,2355.2399999999998,0.03,0.03,80863.240000000005,null,1.2627999999999999,157800.51001347689,82914.313333333339,1.8846000000000001,null,27143.666666666668,36360.5,27590.333333333332,77599.916666666672,1,156264.28571952067,1.8846478905433939,null,null,0.19998807228197124,80486,20120]
[null,"2016-02-29",1,24351,{"$f":"+Hist_PassAVC!E92","v":2.67},25440,{"$f":"+Hist_PassAVC!G92","v":2.9},11503,{"$f":"+Hist_PassAVC!I92","v":1.1000000000000001},65899,{"$f":"+Hist_PassAVC!K92","v":2.67},127193,122620.52434456926,{"$f":"34483+115","v":34598},161791,77959,2338.77,0.03,0.03,80297.77,null,1.5270999999999999,154014.2419394785,83303.996666666673,1.8374999999999999,null,26964.5,34560.333333333336,27376.666666666668,76691.916666666672,1,153067.40566321454,1.8374557258723103,null,null,0.20001100689503354,101753,25440]
[null,"2016-03-31",1,26464,{"$f":"+Hist_PassAVC!E93","v":2.67},35810,{"$f":"+Hist_PassAVC!G93","v":2.9},38497,{"$f":"+Hist_PassAVC!I93","v":1.1000000000000001},78279,{"$f":"+Hist_PassAVC!K93","v":2.67},179050,159497.94382022473,{"$f":"40155+156","v":40311},219361,82095,2462.85,0.03,0.03,84557.85,null,1.8863000000000001,153754.44656123169,83303.996666666659,1.804,null,26596.916666666668,33502.75,27169.166666666668,75644.666666666672,1,150276.26704094579,1.8039502671433949,null,null,0.2,143240,35810]
[null,"2016-04-30",1,24064,{"$f":"+Hist_PassAVC!E94","v":2.67},33930,{"$f":"+Hist_PassAVC!G94","v":2.9},37300,{"$f":"+Hist_PassAVC!I94","v":1.1000000000000001},74352,{"$f":"+Hist_PassAVC!K94","v":2.67},169646,150635.85018726593,{"$f":"146+37942","v":38088},207734,79785,2393.5499999999997,0.03,2.9999999999999995E-2,82178.55,null,1.833,153861.71646575385,83378.929166666669,1.7847,null,26368.833333333332,32920.75,27296.083333333332,75105.166666666672,1,148805.5976739602,1.7846906785827359,null,null,0.20000471570210909,135716,33930]
[null,"2016-05-31",1,24143,{"$f":"+Hist_PassAVC!E95","v":2.67},34680,{"$f":"+Hist_PassAVC!G95","v":2.9},38874,{"$f":"+Hist_PassAVC!I95","v":1.1000000000000001},75718,{"$f":"+Hist_PassAVC!K95","v":2.67},173415,153543.92134831462,{"$f":"110+37743","v":37853},211268,79597,2387.91,0.03,0.03,81984.91,null,1.8728,153365.77222095864,83280.993333333332,1.7694000000000001,null,26078.583333333332,32498.166666666668,27397.583333333332,74495.75,1,147360.97539765577,1.7694430565668378,null,null,0.19998270045843786,138735,34680]
[null,"2016-06-30",1,24558,{"$f":"+Hist_PassAVC!E96","v":2.67},35410,{"$f":"+Hist_PassAVC!G96","v":2.9},39289,{"$f":"+Hist_PassAVC!I96","v":1.1000000000000001},77795,{"$f":"+Hist_PassAVC!K96","v":2.67},177052,156999.77902621723,38104,215156,80000,2400,0.03,0.03,82400,null,1.9053,150966.31700354314,83452.316666666666,1.7514000000000001,null,25821,32071.833333333332,27625.25,74043.25,1,146156.44686171637,1.7513767466217698,null,null,0.19999774077672097,141642,35410]
[null,"2016-07-31",1,23784,{"$f":"+Hist_PassAVC!E97","v":2.67},29950,{"$f":"+Hist_PassAVC!G97","v":2.9},22805,{"$f":"+Hist_PassAVC!I97","v":1.1000000000000001},73200,{"$f":"+Hist_PassAVC!K97","v":2.67},{"$f":"+D97+F97+H97+J97","v":149739},{"$f":"(+D97*E97+F97*G97+H97*I97+J97*K97)/K97","v":138909.28089887643},{"$f":"37770+113","v":37883},{"$f":"+L97+N97","v":187622},80738,2422.14,0.03,{"$f":"IF(P97=0,0,+Q97/P97)","v":0.03},{"$f":"+P97+Q97","v":83160.14},null,{"$f":"IF(T97=0,0,ROUND(+M97/T97,4))","v":1.6704000000000001},{"$f":"IF(S97=0,0,SUM(M83:M97)/SUM(AE83:AE97))","v":149008.01022406205},{"$f":"IF(T97=0,0,SUM(T86:T97)/SUM(AE86:AE97))","v":83144.43250000001},{"$f":"IF(T97=0,0,ROUND(AVERAGE(M86:M97)/AVERAGE(T86:T97),4))","v":1.7354000000000001},null,{"$f":"IF($AE97=0,0,SUM(D86:D97)/SUM($AE86:$AE97))","v":25334.166666666668},{"$f":"IF($AE97=0,0,SUM(F86:F97)/SUM($AE86:$AE97))","v":31589.166666666668},{"$f":"IF($AE97=0,0,SUM(H86:H97)/SUM($AE86:$AE97))","v":27857.25},{"$f":"IF($AE97=0,0,SUM(J86:J97)/SUM($AE86:$AE97))","v":73165.333333333328},{"$f":"IF(M97=0,0,1)","v":1},{"$f":"IF(AE97=0,0,SUM(M86:M97)/SUM(AE86:AE97))","v":144286.60049937581},{"$f":"+AF97/X97","v":1.7353729667873528},null,null,0.20001469223114887,119789,29950]
[null,"2016-08-31",1,24802,{"$f":"+Hist_PassAVC!E98","v":2.67},35400,{"$f":"+Hist_PassAVC!G98","v":2.9},38616,{"$f":"+Hist_PassAVC!I98","v":1.1000000000000001},78162,{"$f":"+Hist_PassAVC!K98","v":2.67},{"$f":"+D98+F98+H98+J98","v":176980},{"$f":"(+D98*E98+F98*G98+H98*I98+J98*K98)/K98","v":157322.65168539327},{"$f":"40069+86","v":40155},{"$f":"+L98+N98","v":217135},84325,2529.75,0.03,0.03,86854.75,null,1.8112999999999999,148104.22775882378,83643.725000000006,1.7283999999999999,null,24956.25,31758.333333333332,28838.666666666668,73237.333333333328,1,144568.75187265917,1.7283872983019246,null,null,0.2000226014238897,141580,35400]
[null,"2016-09-30",1,23771,{"$f":"+Hist_PassAVC!E99","v":2.67},34420,{"$f":"+Hist_PassAVC!G99","v":2.9},39834,{"$f":"+Hist_PassAVC!I99","v":1.1000000000000001},74069,{"$f":"+Hist_PassAVC!K99","v":2.67},172094,151636.0299625468,{"$f":"39851+104","v":39955},212049,78912,2761.92,3.5000000000000003E-2,3.5000000000000003E-2,81673.919999999998,null,1.8566,146783.02165916088,82938.781666666677,1.7376,null,24716,31746.666666666668,29509.916666666668,72757.583333333328,1,144112.62515605494,1.7375782747237316,null,null,0.20000697293339686,137674,34420]
[null,"2016-10-31",1,23541,{"$f":"+Hist_PassAVC!E100","v":2.67},32970,{"$f":"+Hist_PassAVC!G100","v":2.9},36046,{"$f":"+Hist_PassAVC!I100","v":1.1000000000000001},72297,{"$f":"+Hist_PassAVC!K100","v":2.67},164854,146498.5243445693,{"$f":"85+39921","v":40006},204860,80878,2830.7300000000005,3.5000000000000003E-2,3.5000000000000003E-2,83708.73,null,1.7501,145793.09413233461,82793.089166666672,1.7293000000000001,null,24446.833333333332,31581.666666666668,29675.333333333332,72202.5,1,143177.31086142323,1.7293389134593116,null,null,0.19999514722117753,131884,32970]
[null,"2016-11-30",1,22755,{"$f":"+Hist_PassAVC!E101","v":2.67},31040,{"$f":"+Hist_PassAVC!G101","v":2.9},29726,{"$f":"+Hist_PassAVC!I101","v":1.1000000000000001},71661,{"$f":"+Hist_PassAVC!K101","v":2.67},155182,140376.5243445693,{"$f":"67+39956","v":40023},195205,81142,2839.9700000000003,3.5000000000000003E-2,3.5000000000000003E-2,83981.97,null,1.6715,144889.0734082397,83018.306666666671,1.7118,null,24129.583333333332,31316.666666666668,29197.416666666668,71934.75,1,142107.58863920101,1.7117620720666873,null,null,0.20002319856684408,124142,31040]
[null,"2016-12-31",1,22274,{"$f":"+Hist_PassAVC!E102","v":2.98},27100,{"$f":"+Hist_PassAVC!G102","v":3.25},17186,{"$f":"+Hist_PassAVC!I102","v":1.1000000000000001},68945,{"$f":"+Hist_PassAVC!K102","v":2.98},135505,127118.19463087249,{"$f":"38829+57","v":38886},174391,82968,2903.88,3.5000000000000003E-2,3.5000000000000003E-2,85871.88,null,1.4802999999999999,142889.64967951135,83127.809166666673,1.7115,null,23977.5,31355.833333333332,29171.166666666668,72271.833333333328,1,142273.01153759143,1.7114971868480484,null,null,0.19999262019851666,108405,27100]
[null,"2017-01-31",{"$f":"IF(D103=0,0,1)","v":1},23369,{"$f":"+Hist_PassAVC!E103","v":2.98},22290,{"$f":"+Hist_PassAVC!G103","v":3.25},1808,{"$f":"+Hist_PassAVC!I103","v":1.1000000000000001},63970,{"$f":"+Hist_PassAVC!K103","v":2.98},{"$f":"+D103+F103+H103+J103","v":111437},{"$f":"(+D103*E103+F103*G103+H103*I103+J103*K103)/K103","v":112315.94630872484},{"$f":"37252+58","v":37310},{"$f":"+L103+N103","v":148747},82095,2873.3250000000003,3.5000000000000003E-2,{"$f":"IF(P103=0,0,+Q103/P103)","v":3.5000000000000003E-2},{"$f":"+P103+Q103","v":84968.324999999997},null,{"$f":"IF(T103=0,0,ROUND(+M103/T103,4))","v":1.3219000000000001},{"$f":"IF(S103=0,0,SUM(M89:M103)/SUM(AE89:AE103))","v":139862.55970808302},{"$f":"IF(T103=0,0,SUM(T92:T103)/SUM(AE92:AE103))","v":83469.899583333332},{"$f":"IF(T103=0,0,ROUND(AVERAGE(M92:M103)/AVERAGE(T92:T103),4))","v":1.7146999999999999},null,{"$f":"IF($AE103=0,0,SUM(D92:D103)/SUM($AE92:$AE103))","v":23989.666666666668},{"$f":"IF($AE103=0,0,SUM(F92:F103)/SUM($AE92:$AE103))","v":31536.666666666668},{"$f":"IF($AE103=0,0,SUM(H92:H103)/SUM($AE92:$AE103))","v":29290.333333333332},{"$f":"IF($AE103=0,0,SUM(J92:J103)/SUM($AE92:$AE103))","v":72862.25},{"$f":"IF(M103=0,0,1)","v":1},{"$f":"IF(AE103=0,0,SUM(M92:M103)/SUM(AE92:AE103))","v":143122.930908512},{"$f":"+AF103/X103","v":1.7146651861683773},null,null,0.20002333156850957,89147,22290]
[null,"2017-02-28",1,22420,{"$f":"+Hist_PassAVC!E104","v":2.98},25840,{"$f":"+Hist_PassAVC!G104","v":3.25},15854,{"$f":"+Hist_PassAVC!I104","v":1.1000000000000001},65084,{"$f":"+Hist_PassAVC!K104","v":2.98},129198,121537.35570469798,{"$f":"35037+36","v":35073},164271,72546,2539.11,3.5000000000000003E-2,3.5000000000000003E-2,75085.11,null,1.6187,137750.83735431384,83035.511249999996,1.7224999999999999,null,23828.75,31570,29652.916666666668,72794.333333333328,1,143032.6668551894,1.722548156830785,null,null,0.20000309602315824,103358,25840]
[null,"2017-03-31",1,27363,{"$f":"+Hist_PassAVC!E105","v":2.98},38190,{"$f":"+Hist_PassAVC!G105","v":3.25},43707,{"$f":"+Hist_PassAVC!I105","v":1.1000000000000001},81683,{"$f":"+Hist_PassAVC!K105","v":2.98},190943,166829.62416107382,{"$f":"44050+50","v":44100},235043,84325,2951.3750000000005,3.5000000000000003E-2,3.5000000000000003E-2,87276.375,null,1.9115,140530.60430837292,83262.054999999993,1.7252000000000001,null,23903.666666666668,31768.333333333332,30087.083333333332,73078,1,143643.64021692681,1.725199314584859,null,null,0.20000733203102497,152753,38190]
[null,"2017-04-30",1,20612,{"$f":"+Hist_PassAVC!E106","v":2.98},29750,{"$f":"+Hist_PassAVC!G106","v":3.25},34210,{"$f":"+Hist_PassAVC!I106","v":1.1000000000000001},64178,{"$f":"+Hist_PassAVC!K106","v":2.98},148750,129863.32214765101,{"$f":"36701+2","v":36703},185453,73095,2558.3250000000003,3.5000000000000003E-2,3.5000000000000003E-2,75653.324999999997,null,1.7165999999999999,142380.36486103779,82718.28624999999,1.7156,null,23616,31420,29829.583333333332,72230.166666666672,1,141912.5962136256,1.7156133504110842,null,null,0.2,119000,29750]
[null,"2017-05-31",1,24016,{"$f":"+Hist_PassAVC!E107","v":2.98},36660,{"$f":"+Hist_PassAVC!G107","v":3.25},44642,{"$f":"+Hist_PassAVC!I107","v":1.1000000000000001},77983,{"$f":"+Hist_PassAVC!K107","v":2.98},183301,158459.1342281879,39860,223161,84325,2951.3750000000005,3.5000000000000003E-2,3.5000000000000003E-2,87276.375,null,1.8156000000000001,144769.60551994573,83159.241666666654,1.7114,null,23605.416666666668,31585,30310.25,72418.916666666672,1,142322.19728694839,1.7114417403832154,null,null,0.19999890889847846,146641,36660]
[null,"2017-06-30",1,24293,{"$f":"+Hist_PassAVC!E108","v":2.98},34450,{"$f":"+Hist_PassAVC!G108","v":3.25},40090,{"$f":"+Hist_PassAVC!I108","v":1.1000000000000001},73413,{"$f":"+Hist_PassAVC!K108","v":2.98},172246,150075.63087248322,39038,211284,81142,2839.9700000000003,3.5000000000000003E-2,3.5000000000000003E-2,83981.97,null,1.7869999999999999,144141.45132342959,83291.072499999995,1.7018,null,23583.333333333332,31505,30377,72053.75,1,141745.18494080383,1.7018052557890142,null,null,0.2000046445200469,137796,34450]
[null,"2017-07-31",1,24012,{"$f":"+Hist_PassAVC!E109","v":2.98},30120,{"$f":"+Hist_PassAVC!G109","v":3.25},24289,{"$f":"+Hist_PassAVC!I109","v":1.1000000000000001},72187,{"$f":"+Hist_PassAVC!K109","v":2.98},150608,138013.73154362416,{"$f":"39595+25","v":39620},190228,80738,2825.8300000000004,3.5000000000000003E-2,3.5000000000000003E-2,83563.83,null,1.6516,143299.97674718683,83324.713333333333,1.7001999999999999,null,23602.333333333332,31519.166666666668,30500.666666666668,71969.333333333328,1,141670.55582786616,1.7002225409540301,null,null,0.19998937639434824,120488,30120]
[null,{"$f":"+B109+32-DAY(B109+32)","v":"2017-08-31"},1,25531,{"$f":"+Hist_PassAVC!E110","v":2.98},37430,{"$f":"+Hist_PassAVC!G110","v":3.25},43467,{"$f":"+Hist_PassAVC!I110","v":1.1000000000000001},80725,{"$f":"+Hist_PassAVC!K110","v":2.98},187153,163122.17449664429,{"$f":"43206+25","v":43231},230384,84325,2951.3750000000005,3.5000000000000003E-2,3.5000000000000003E-2,87276.375,null,1.869,143938.52695707549,83359.84874999999,1.7053,null,23663.083333333332,31688.333333333332,30904.916666666668,72182.916666666672,1,142153.84939547043,1.7053035907226313,null,null,0.19999679406688645,149723,37430]
[null,{"$f":"+B110+32-DAY(B110+32)","v":"2017-09-30"},1,24299,{"$f":"+Hist_PassAVC!E111","v":2.98},35780,{"$f":"+Hist_PassAVC!G111","v":3.25},42971,{"$f":"+Hist_PassAVC!I111","v":1.1000000000000001},75859,{"$f":"+Hist_PassAVC!K111","v":2.98},178909,155041.59060402686,40338,219247,73677,2578.6950000000002,3.5000000000000003E-2,3.5000000000000003E-2,76255.695000000007,null,2.0331999999999999,143807.98106226276,82908.33,1.718,null,23707.083333333332,31801.666666666668,31166.333333333332,72332.083333333328,1,142437.64611559373,1.7180136919365487,null,null,0.19998993901927795,143129,35780]
[null,{"$f":"+B111+32-DAY(B111+32)","v":"2017-10-31"},1,24278,{"$f":"+Hist_PassAVC!E112","v":2.98},36060,{"$f":"+Hist_PassAVC!G112","v":3.25},{"$f":"18608+23112","v":41720},{"$f":"+Hist_PassAVC!I112","v":1.1000000000000001},{"$f":"56259+21965","v":78224},{"$f":"+Hist_PassAVC!K112","v":2.98},180282,157229.18120805369,{"$f":"41234+14","v":41248},221530,82095,{"$f":"+P112*R112","v":2873.3250000000003},3.5000000000000003E-2,3.5000000000000003E-2,84968.324999999997,null,1.8504,145029.30774954127,83013.296249999999,1.7265999999999999,null,23768.5,32059.166666666668,31639.166666666668,72826,1,143331.86752088412,1.7266133739495271,null,null,0.20001996871567876,144222,36060]
[null,{"$f":"+B112+32-DAY(B112+32)","v":"2017-11-30"},0,null,{"$f":"+Hist_PassAVC!E113","v":2.98},null,{"$f":"+Hist_PassAVC!G113","v":3.25},null,{"$f":"+Hist_PassAVC!I113","v":1.1000000000000001},null,{"$f":"+Hist_PassAVC!K113","v":2.98},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},null,null,null,0]
[null,{"$f":"+B113+32-DAY(B113+32)","v":"2017-12-31"},0,null,{"$f":"+Hist_PassAVC!E114","v":2.98},null,{"$f":"+Hist_PassAVC!G114","v":3.25},null,{"$f":"+Hist_PassAVC!I114","v":1.1000000000000001},null,{"$f":"+Hist_PassAVC!K114","v":2.98},0,0,null,0,null,null,null,0,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},null,null,null,0]

{"sheet":"Hist_pass","index":21,"n_rows":114,"n_cols":36,"rows_kept":114,"cut":false,"hidden":false,"merged":[[8,26,8,31],[1,1,1,24],[8,2,9,2],[8,15,8,19],[9,16,9,18],[3,1,3,12],[4,1,4,12],[8,1,9,1],[9,3,9,4],[9,5,9,6],[5,1,5,24],[6,1,6,24],[9,7,9,8],[8,3,8,10],[9,9,9,10]]}
[]
[null,"SISTEMA DE TRANSPORTE COLETIVO CONSOLIDADO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"PREFEITURA MUNICIPAL DE CHAPECO"]
[null,"CONTROLADORIA GERAL DO MUNICIPIO"]
[null,"SISTEMA DE TRANSPORTE COLETIVO URBANO DE CHAPECÓ"]
[null,"PASSAGEIROS TRANSPORTADOS - SISTEMA CONSOLIDADO"]
[]
[null,"Período/Mês","E","Passageiros Pagantes",null,null,null,null,null,null,null,null,null,null,null,"QUILOMETRAGEM ",null,null,null,null," ",null,null,null,null,null,"Média ultimos 12 meses"]
[null,null,null,"Antecipado",null,"Embarcado",null,"Estudante",null,"Vale Transporte",null,"Soma","Passag. Equival.","Gratuid","Passag. Transport","Km Program","Km Ocioso",null,null,"KM Total",null,"IPK mês","Pass Eq Média","Média KM","IPK média",null,"Antecip","Embarc","Estudant","Media VT","Gratuidade","S",null,"Media VT","Media VT","Media VT"]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)",null,"(t)","(u)","(t)","(t)"]
[]
[null,"2009-07-31",0]
[null,"2009-08-31",0]
[null,"2009-09-30",0]
[null,"2009-10-31",0]
[null,"2009-11-30",0]
[null,"2009-12-31",2,300917,2.0299999999999998,139812,2.2999999999999998,76210,1,440870,2.0299999999999998,957809,937736.55665024626,125976,1083785,397879.4,19894,0.05,5.0000075399731676E-2,417773.4,null,2.2446000000000002,937736.55665024626,417773.4,2.2446000000000002,null,null,null,null,null,null,1]
[null,"2010-01-31",2,108179,2.0299999999999998,274093,2.2999999999999998,2910,1,393075,2.0299999999999998,778257,813236.21674876846,87536,865793,366206.3,18311,0.05,5.000187053035407E-2,384517.3,null,2.1150000000000002,875486.38669950736,401145.35,2.1825000000000001,null,null,null,null,null,null,1]
[null,"2010-02-28",2,96766,2.0299999999999998,251868,2.2999999999999998,45097,1,348933,2.0299999999999998,742664,753281.95566502458,86297,828961,357301.3,17866,0.05,5.0002616839065518E-2,375167.3,null,2.0078999999999998,834751.57635467977,392486,2.1267999999999998,null,null,null,null,null,null,1]
[null,"2010-03-31",2,156385,2.0299999999999998,290385,2.2999999999999998,181684,1,484023,2.0299999999999998,1112477,1058915.142857143,151955,1264432,412104.6,20606,0.05,5.0001868457668276E-2,432710.6,null,2.4472,890792.46798029565,402542.15,2.2128999999999999,null,null,null,null,null,null,1]
[null,"2010-04-30",2,144157,2.0299999999999998,246245,2.2999999999999998,166788,1,439286,2.0299999999999998,996476,944601.37438423652,134952,1131428,384590.7,19230,0.05,5.0001209077598599E-2,403820.7,null,2.3391999999999999,901554.24926108378,402797.86,2.2382,null,null,null,null,null,null,1]
[null,"2010-05-31",2,151918,2.0299999999999998,253453,2.2999999999999998,181441,1,470724,2.0299999999999998,1057536,999185.30049261078,136848,1194384,398176.4,19909,0.05,5.0000452060945846E-2,418085.4,null,2.3898999999999999,917826.09113300499,405345.78333333338,2.2643,null,null,null,null,null,null,1]
[null,"2010-06-30",2,150048,2.0299999999999998,241811,2.2999999999999998,170006,1,462224,2.0299999999999998,1024089,969991.85221674875,139111,1163200,390862,19544,0.05,5.0002302602964732E-2,410406,null,2.3635000000000002,925278.3427163969,406068.67142857146,2.2786,null,null,null,null,null,null,1]
[null,"2010-07-31",2,154747,2.0299999999999998,249651,2.2999999999999998,107962,1,472981,2.0299999999999998,985341,963767.06403940893,128725,1114066,401931.1,20097,0.05,5.0001107154932778E-2,422028.1,null,2.2837000000000001,930089.43288177345,408063.60000000003,2.2793000000000001,null,null,null,null,null,null,1]
[null,"2010-08-31",2,151888,2.0299999999999998,257748,2.2999999999999998,168231,1,465192,2.0299999999999998,1043059,991982.16748768475,137994,1181053,397116.11,19856,0.05,5.0000489781187672E-2,416972.11,null,2.379,936966.40339354135,409053.43444444449,2.2906,null,null,null,null,null,null,1]
[null,"2010-09-30",2,145294,2.0299999999999998,255592,2.2999999999999998,164715,1,456808,2.0299999999999998,1022409,972829.38916256151,139056,1161465,395790,19790,0.05,5.0001263296192422E-2,415580,null,2.3409,940552.70197044336,409706.09100000001,2.2957000000000001,null,null,null,null,null,null,1]
[null,"2010-10-31",2,141603,2.0299999999999998,258385,2.2999999999999998,154887,1,449777,2.0299999999999998,1004652,960430.49261083745,138434,1143086,390902.5,19546,0.05,5.0002238409833658E-2,410448.5,null,2.34,942359.77384684281,409773.58272727276,2.2997000000000001,null,null,null,null,null,null,1]
[null,"2010-11-30",2,143339,2.0299999999999998,251090,2.2999999999999998,168470,1,447273,2.0299999999999998,1010172,958088.35467980301,141193,1151365,380004.8,19001,0.05,5.0001999974737164E-2,399005.8,null,2.4011999999999998,943670.48891625612,408876.26750000002,2.3079999999999998,null,null,null,null,null,null,1]
[null,"2010-12-31",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-01-31",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-02-28",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-03-31",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-04-30",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-05-31",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-06-30",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-07-31",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-08-31",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-09-30",0,0,2.0299999999999998,0,2.2999999999999998,0,1,0,2.0299999999999998,0,0,0,0,0,0,null,0,0,null,0,0,0,0,null,null,null,null,null,null,0]
[null,"2011-10-31",1,123119,2.0299999999999998,281402,2.2999999999999998,148237,1,402538,2.0299999999999998,955296,917510.00492610841,83549,1038845,333917,9351,null,2.800396505718487E-2,343268,null,2.6728999999999998,960168.08177339903,371136.9,2.5268000000000002,null,133229,266246,158353.5,424905.5,null,1,null,424905.5,424905.5,424905.5]
[null,"2011-11-30",1,114818,2.0299999999999998,214475,2.2999999999999998,146066,1,381672,2.0299999999999998,857031,811444.92610837438,84383,941414,306234,9812,null,3.2040857644807567E-2,316046,null,2.5674999999999999,924060.63349753688,329657,2.6223999999999998,null,118968.5,247938.5,147151.5,392105,null,1,null,392105,392105,392105]
[null,"2011-12-31",1,113758,2.0299999999999998,243013,2.2999999999999998,89965,1,369040,2.0299999999999998,815776,802450.6600985222,83169,898945,321413,9121,null,2.8377819192129752E-2,330534,null,2.4277000000000002,889984.88768472918,329949.33333333331,2.5573999999999999,null,117231.66666666667,246296.66666666666,128089.33333333333,384416.66666666669,null,1,null,384416.66666666669,384416.66666666669,384416.66666666669]
[null,"2012-01-31",{"$f":"+Hist_passTTT!C43+Hist_PassAVC!C43","v":1},{"$f":"+Hist_passTTT!D43+Hist_PassAVC!D43","v":114494},{"$f":"+Hist_passTTT!E43","v":2.0299999999999998},{"$f":"+Hist_passTTT!F43+Hist_PassAVC!F43","v":220687},{"$f":"+Hist_passTTT!G43","v":2.2999999999999998},{"$f":"+Hist_passTTT!H43+Hist_PassAVC!H43","v":1731},{"$f":"+Hist_passTTT!I43","v":1},{"$f":"+Hist_passTTT!J43+Hist_PassAVC!J43","v":332682},{"$f":"+Hist_passTTT!K43","v":2.0299999999999998},{"$f":"+D43+F43+H43+J43","v":669594},{"$f":"(+D43*E43+F43*G43+H43*I43+J43*K43)/K43","v":698068.16748768475},{"$f":"+Hist_passTTT!N43+Hist_PassAVC!N43","v":78636},{"$f":"+Hist_passTTT!O43+Hist_PassAVC!O43","v":748230},{"$f":"+Hist_passTTT!P43+Hist_PassAVC!P43","v":303107},{"$f":"+Hist_passTTT!Q43+Hist_PassAVC!Q43","v":8465},null,{"$f":"+Q43/P43","v":2.7927431567070376E-2},{"$f":"+P43+Q43","v":311572},null,{"$f":"IF(T43=0,0,ROUND(+M43/T43,4))","v":2.2404999999999999},{"$f":"ROUND((+AA43*E43+AB43*G43+AC43*I43+AD43*K43)/K43,0)","v":807368},{"$f":"IF($AF43=0,0,ROUND(SUM(P32:P43)/SUM($AF32:$AF43),0))","v":316168},{"$f":"+W43/(X43*1.05)","v":2.4320042027083852},null,{"$f":"IF($AF43=0,0,ROUND(SUM(D32:D43)/SUM($AF32:$AF43),0))","v":116547},{"$f":"IF($AF43=0,0,ROUND(SUM(F32:F43)/SUM($AF32:$AF43),0))","v":239894},{"$f":"IF($AF43=0,0,ROUND(SUM(H32:H43)/SUM($AF32:$AF43),0))","v":96500},{"$f":"IF($AF43=0,0,ROUND(SUM(J32:J43)/SUM($AF32:$AF43),0))","v":371483},{"$f":"IF($AF43=0,0,ROUND(SUM(N32:N43)/SUM($AF32:$AF43),0))","v":82434},{"$f":"IF(M43=0,0,1)","v":1},null,{"$f":"IF($AF43=0,0,SUM(P32:P43)/SUM($AF32:$AF43))","v":316167.75},{"$f":"IF($AF43=0,0,SUM(Q32:Q43)/SUM($AF32:$AF43))","v":9187.25},{"$f":"+AH43+AI43","v":325355}]
[null,"2012-02-29",{"$f":"+Hist_passTTT!C44+Hist_PassAVC!C44","v":1},{"$f":"+Hist_passTTT!D44+Hist_PassAVC!D44","v":114801},{"$f":"+Hist_passTTT!E44","v":2.0299999999999998},{"$f":"+Hist_passTTT!F44+Hist_PassAVC!F44","v":232993},{"$f":"+Hist_passTTT!G44","v":2.2999999999999998},{"$f":"+Hist_passTTT!H44+Hist_PassAVC!H44","v":62058},{"$f":"+Hist_passTTT!I44","v":1},{"$f":"+Hist_passTTT!J44+Hist_PassAVC!J44","v":344221},{"$f":"+Hist_passTTT!K44","v":2.0299999999999998},754073,753574.6600985222,{"$f":"+Hist_passTTT!N44+Hist_PassAVC!N44","v":78039},{"$f":"+Hist_passTTT!O44+Hist_PassAVC!O44","v":832112},{"$f":"+Hist_passTTT!P44+Hist_PassAVC!P44","v":293581},{"$f":"+Hist_passTTT!Q44+Hist_PassAVC!Q44","v":8624},null,2.9375197986245705E-2,302205,null,2.4935999999999998,796610,311650,2.4343853376421962,null,116198,238514,89611,366031,81555,1,null,311650.40000000002,9074.6,320725]
[null,"2012-03-31",{"$f":"+Hist_passTTT!C45+Hist_PassAVC!C45","v":1},{"$f":"+Hist_passTTT!D45+Hist_PassAVC!D45","v":126574},{"$f":"+Hist_passTTT!E45","v":2.0299999999999998},{"$f":"+Hist_passTTT!F45+Hist_PassAVC!F45","v":241310},{"$f":"+Hist_passTTT!G45","v":2.2999999999999998},{"$f":"+Hist_passTTT!H45+Hist_PassAVC!H45","v":176186},{"$f":"+Hist_passTTT!I45","v":1},{"$f":"+Hist_passTTT!J45+Hist_PassAVC!J45","v":399739},{"$f":"+Hist_passTTT!K45","v":2.0299999999999998},943809,886509.55172413797,{"$f":"+Hist_passTTT!N45+Hist_PassAVC!N45","v":92003},{"$f":"+Hist_passTTT!O45+Hist_PassAVC!O45","v":1035812},{"$f":"+Hist_passTTT!P45+Hist_PassAVC!P45","v":327754},{"$f":"+Hist_passTTT!Q45+Hist_PassAVC!Q45","v":10898},null,3.3250547666847693E-2,338652,null,2.6177999999999999,811593,314334,2.4589949362325241,null,117927,238980,104041,371649,83297,1,null,314334.33333333331,9378.5,323712.83333333331]
[null,"2012-04-30",{"$f":"+Hist_passTTT!C46+Hist_PassAVC!C46","v":1},{"$f":"+Hist_passTTT!D46+Hist_PassAVC!D46","v":109670},{"$f":"+Hist_passTTT!E46","v":2.0299999999999998},{"$f":"+Hist_passTTT!F46+Hist_PassAVC!F46","v":213877},{"$f":"+Hist_passTTT!G46","v":2.2999999999999998},{"$f":"+Hist_passTTT!H46+Hist_PassAVC!H46","v":153926},{"$f":"+Hist_passTTT!I46","v":1},{"$f":"+Hist_passTTT!J46+Hist_PassAVC!J46","v":360309},{"$f":"+Hist_passTTT!K46","v":2.0299999999999998},837782,788128.31034482748,{"$f":"+Hist_passTTT!N46+Hist_PassAVC!N46","v":83876},{"$f":"+Hist_passTTT!O46+Hist_PassAVC!O46","v":921658},{"$f":"+Hist_passTTT!P46+Hist_PassAVC!P46","v":299461},{"$f":"+Hist_passTTT!Q46+Hist_PassAVC!Q46","v":9896},null,3.3046039384093423E-2,309357,null,2.5476000000000001,808242,312210,2.4655016998631871,null,116748,235394,111167,370029,83379,1,null,312209.57142857142,9452.4285714285706,321662]
[null,"2012-05-31",{"$f":"+Hist_passTTT!C47+Hist_PassAVC!C47","v":1},{"$f":"+Hist_passTTT!D47+Hist_PassAVC!D47","v":121952},{"$f":"+Hist_passTTT!E47","v":2.0299999999999998},{"$f":"+Hist_passTTT!F47+Hist_PassAVC!F47","v":226312},{"$f":"+Hist_passTTT!G47","v":2.2999999999999998},{"$f":"+Hist_passTTT!H47+Hist_PassAVC!H47","v":175312},{"$f":"+Hist_passTTT!I47","v":1},{"$f":"+Hist_passTTT!J47+Hist_PassAVC!J47","v":404086},{"$f":"+Hist_passTTT!K47","v":2.0299999999999998},927662,868811.20197044336,{"$f":"+Hist_passTTT!N47+Hist_PassAVC!N47","v":91437},{"$f":"+Hist_passTTT!O47+Hist_PassAVC!O47","v":1019099},{"$f":"+Hist_passTTT!P47+Hist_PassAVC!P47","v":325409},{"$f":"+Hist_passTTT!Q47+Hist_PassAVC!Q47","v":9087},null,2.7924857640692174E-2,334496,null,2.5973999999999999,815812,313860,2.4755107676155279,null,117398,234259,119185,374286,84387,1,null,313859.5,9406.75,323266.25]
[null,"2012-06-30",{"$f":"+Hist_passTTT!C48+Hist_PassAVC!C48","v":1},{"$f":"+Hist_passTTT!D48+Hist_PassAVC!D48","v":110235},{"$f":"+Hist_passTTT!E48","v":2.0299999999999998},{"$f":"+Hist_passTTT!F48+Hist_PassAVC!F48","v":209395},{"$f":"+Hist_passTTT!G48","v":2.2999999999999998},{"$f":"+Hist_passTTT!H48+Hist_PassAVC!H48","v":147748},{"$f":"+Hist_passTTT!I48","v":1},{"$f":"+Hist_passTTT!J48+Hist_PassAVC!J48","v":368096},{"$f":"+Hist_passTTT!K48","v":2.0299999999999998},835474,788358.83251231525,{"$f":"+Hist_passTTT!N48+Hist_PassAVC!N48","v":81012},{"$f":"+Hist_passTTT!O48+Hist_PassAVC!O48","v":916486},{"$f":"+Hist_passTTT!P48+Hist_PassAVC!P48","v":307422},{"$f":"+Hist_passTTT!Q48+Hist_PassAVC!Q48","v":8466},null,2.7538692741573473E-2,315888,null,2.4956999999999998,812761,313144,2.4718918300784791,null,116602,231496,122359,373598,84012,1,null,313144.22222222225,9302.2222222222226,322446.4444444445]
[null,"2012-07-31",{"$f":"+Hist_passTTT!C49+Hist_PassAVC!C49","v":1},{"$f":"+Hist_passTTT!D49+Hist_PassAVC!D49","v":115559},{"$f":"+Hist_passTTT!E49","v":2.0299999999999998},{"$f":"+Hist_passTTT!F49+Hist_PassAVC!F49","v":218969},{"$f":"+Hist_passTTT!G49","v":2.2999999999999998},{"$f":"+Hist_passTTT!H49+Hist_PassAVC!H49","v":96048},{"$f":"+Hist_passTTT!I49","v":1},{"$f":"+Hist_passTTT!J49+Hist_PassAVC!J49","v":384786},{"$f":"+Hist_passTTT!K49","v":2.0299999999999998},815362,795752.24137931038,{"$f":"+Hist_passTTT!N49+Hist_PassAVC!N49","v":81057},{"$f":"+Hist_passTTT!O49+Hist_PassAVC!O49","v":896419},{"$f":"+Hist_passTTT!P49+Hist_PassAVC!P49","v":307422},{"$f":"+Hist_passTTT!Q49+Hist_PassAVC!Q49","v":8466},null,2.7538692741573473E-2,315888,null,2.5190999999999999,811061,312572,2.4712355797033885,null,116498,230243,119728,374717,83716,1,null,312572,9218.6,321790.59999999998]
[null,"2012-08-31",{"$f":"+Hist_passTTT!C50+Hist_PassAVC!C50","v":2},{"$f":"+Hist_passTTT!D50+Hist_PassAVC!D50","v":160506},{"$f":"+Hist_passTTT!E50","v":2.0299999999999998},{"$f":"+Hist_passTTT!F50+Hist_PassAVC!F50","v":275097},{"$f":"+Hist_passTTT!G50","v":2.2999999999999998},{"$f":"+Hist_passTTT!H50+Hist_PassAVC!H50","v":211185},{"$f":"+Hist_passTTT!I50","v":1},{"$f":"+Hist_passTTT!J50+Hist_PassAVC!J50","v":500137},{"$f":"+Hist_passTTT!K50","v":2.0299999999999998},1146925,1076361.2758620689,{"$f":"+Hist_passTTT!N50+Hist_PassAVC!N50","v":115671},{"$f":"+Hist_passTTT!O50+Hist_PassAVC!O50","v":1262596},{"$f":"+Hist_passTTT!P50+Hist_PassAVC!P50","v":392103},{"$f":"+Hist_passTTT!Q50+Hist_PassAVC!Q50","v":12796},null,3.2634282318676468E-2,404899,null,2.6583000000000001,835180,319802,2.4871937130146895,null,120499,234321,128042,386119,86621,1,null,319802.09090909088,9543.818181818182,329345.90909090906]
[null,"2012-09-30",{"$f":"+Hist_passTTT!C51+Hist_PassAVC!C51","v":2},{"$f":"+Hist_passTTT!D51+Hist_PassAVC!D51","v":139536},{"$f":"+Hist_passTTT!E51","v":2.0299999999999998},{"$f":"+Hist_passTTT!F51+Hist_PassAVC!F51","v":247507},{"$f":"+Hist_passTTT!G51","v":2.2999999999999998},{"$f":"+Hist_passTTT!H51+Hist_PassAVC!H51","v":182886},{"$f":"+Hist_passTTT!I51","v":1},{"$f":"+Hist_passTTT!J51+Hist_PassAVC!J51","v":441057},{"$f":"+Hist_passTTT!K51","v":2.0299999999999998},1010986,951111.27586206899,{"$f":"+Hist_passTTT!N51+Hist_PassAVC!N51","v":106296},{"$f":"+Hist_passTTT!O51+Hist_PassAVC!O51","v":1117282},{"$f":"+Hist_passTTT!P51+Hist_PassAVC!P51","v":362473},{"$f":"+Hist_passTTT!Q51+Hist_PassAVC!Q51","v":10402},null,2.8697309868597108E-2,372875,null,2.5508000000000002,844840,323358,2.4882932347723692,null,122085,235420,132612,390697,88261,1,null,323358,9615.3333333333339,332973.33333333331]
[null,"2012-10-31",{"$f":"+Hist_passTTT!C52+Hist_PassAVC!C52","v":2},{"$f":"+Hist_passTTT!D52+Hist_PassAVC!D52","v":152655},{"$f":"+Hist_passTTT!E52","v":2.0299999999999998},{"$f":"+Hist_passTTT!F52+Hist_PassAVC!F52","v":267967},{"$f":"+Hist_passTTT!G52","v":2.2999999999999998},{"$f":"+Hist_passTTT!H52+Hist_PassAVC!H52","v":206783},{"$f":"+Hist_passTTT!I52","v":1},{"$f":"+Hist_passTTT!J52+Hist_PassAVC!J52","v":497110},{"$f":"+Hist_passTTT!K52","v":2.0299999999999998},1124515,1055236.4778325122,{"$f":"+Hist_passTTT!N52+Hist_PassAVC!N52","v":110637},{"$f":"+Hist_passTTT!O52+Hist_PassAVC!O52","v":1235152},{"$f":"+Hist_passTTT!P52+Hist_PassAVC!P52","v":389150},{"$f":"+Hist_passTTT!Q52+Hist_PassAVC!Q52","v":11972},null,3.0764486701785942E-2,401122,null,2.6307,856318,327961,2.4867010174409532,null,124547,234300,137491,398578,90518,1,null,327960.75,9833.75,337794.5]
[null,"2012-11-30",{"$f":"+Hist_passTTT!C53+Hist_PassAVC!C53","v":2},{"$f":"+Hist_passTTT!D53+Hist_PassAVC!D53","v":142774},{"$f":"+Hist_passTTT!E53","v":2.2000000000000002},{"$f":"+Hist_passTTT!F53+Hist_PassAVC!F53","v":250651},{"$f":"+Hist_passTTT!G53","v":2.5},{"$f":"+Hist_passTTT!H53+Hist_PassAVC!H53","v":190846},{"$f":"+Hist_passTTT!I53","v":1.1000000000000001},{"$f":"+Hist_passTTT!J53+Hist_PassAVC!J53","v":468002},{"$f":"+Hist_passTTT!K53","v":2.2000000000000002},{"$f":"+D53+F53+H53+J53","v":1052273},991029.68181818188,{"$f":"+Hist_passTTT!N53+Hist_PassAVC!N53","v":107182},{"$f":"+Hist_passTTT!O53+Hist_PassAVC!O53","v":1159455},{"$f":"+Hist_passTTT!P53+Hist_PassAVC!P53","v":369591},{"$f":"+Hist_passTTT!Q53+Hist_PassAVC!Q53","v":11118},null,3.0081901345000283E-2,380709,null,2.6031,872936,333241,2.4947939150573282,null,126876,237315,141223,405772,92418,1,null,333240.5,9942.5833333333339,343183.08333333331]
[null,"2012-12-31",{"$f":"+Hist_passTTT!C54+Hist_PassAVC!C54","v":2},{"$f":"+Hist_passTTT!D54+Hist_PassAVC!D54","v":129069},{"$f":"+Hist_passTTT!E54","v":2.2000000000000002},{"$f":"+Hist_passTTT!F54+Hist_PassAVC!F54","v":268254},{"$f":"+Hist_passTTT!G54","v":2.5},{"$f":"+Hist_passTTT!H54+Hist_PassAVC!H54","v":95879},{"$f":"+Hist_passTTT!I54","v":1.1000000000000001},{"$f":"+Hist_passTTT!J54+Hist_PassAVC!J54","v":416105},{"$f":"+Hist_passTTT!K54","v":2.2000000000000002},909307,897947.59090909094,{"$f":"+Hist_passTTT!N54+Hist_PassAVC!N54","v":95536},{"$f":"+Hist_passTTT!O54+Hist_PassAVC!O54","v":1004843},{"$f":"+Hist_passTTT!P54+Hist_PassAVC!P54","v":361317},{"$f":"+Hist_passTTT!Q54+Hist_PassAVC!Q54","v":10410},null,2.8811265453881216E-2,371727,null,2.4156,880770,336566,2.4923152410777423,null,128152,239418,141716,409694,93449,1,null,336565.83333333331,10050,346615.83333333331]
[null,"2013-01-31",{"$f":"+Hist_passTTT!C55+Hist_PassAVC!C55","v":2},{"$f":"+Hist_passTTT!D55+Hist_PassAVC!D55","v":141296},{"$f":"+Hist_passTTT!E55","v":2.2000000000000002},{"$f":"+Hist_passTTT!F55+Hist_PassAVC!F55","v":265487},{"$f":"+Hist_passTTT!G55","v":2.5},{"$f":"+Hist_passTTT!H55+Hist_PassAVC!H55","v":3427},{"$f":"+Hist_passTTT!I55","v":1.1000000000000001},{"$f":"+Hist_passTTT!J55+Hist_PassAVC!J55","v":409728},{"$f":"+Hist_passTTT!K55","v":2.2000000000000002},819938,854427.27272727271,{"$f":"+Hist_passTTT!N55+Hist_PassAVC!N55","v":95717},{"$f":"+Hist_passTTT!O55+Hist_PassAVC!O55","v":915655},{"$f":"+Hist_passTTT!P55+Hist_PassAVC!P55","v":394457},{"$f":"+Hist_passTTT!Q55+Hist_PassAVC!Q55","v":11307},null,2.8664721376474495E-2,405764,null,2.1057000000000001,893739,344178,2.4730807895914322,null,130386,243152,141857,416115,94872,1,null,344178.33333333331,10286.833333333334,354465.16666666663]
[null,"2013-02-28",{"$f":"+Hist_passTTT!C56+Hist_PassAVC!C56","v":2},{"$f":"+Hist_passTTT!D56+Hist_PassAVC!D56","v":130547},{"$f":"+Hist_passTTT!E56","v":2.2000000000000002},{"$f":"+Hist_passTTT!F56+Hist_PassAVC!F56","v":270694},{"$f":"+Hist_passTTT!G56","v":2.5},{"$f":"+Hist_passTTT!H56+Hist_PassAVC!H56","v":83674},{"$f":"+Hist_passTTT!I56","v":1.1000000000000001},{"$f":"+Hist_passTTT!J56+Hist_PassAVC!J56","v":405124},{"$f":"+Hist_passTTT!K56","v":2.2000000000000002},890039,885114.81818181812,{"$f":"+Hist_passTTT!N56+Hist_PassAVC!N56","v":92155},{"$f":"+Hist_passTTT!O56+Hist_PassAVC!O56","v":982194},{"$f":"+Hist_passTTT!P56+Hist_PassAVC!P56","v":337817},{"$f":"+Hist_passTTT!Q56+Hist_PassAVC!Q56","v":10942},null,3.2390317834804054E-2,348759,null,2.5379,904595,347865,2.4765901933768779,null,131698,246293,143658,421190,96048,1,null,347864.66666666669,10480,358344.66666666669]
[null,"2013-03-31",{"$f":"+Hist_passTTT!C57+Hist_PassAVC!C57","v":2},{"$f":"+Hist_passTTT!D57+Hist_PassAVC!D57","v":253119},{"$f":"+Hist_passTTT!E57","v":2.2000000000000002},{"$f":"+Hist_passTTT!F57+Hist_PassAVC!F57","v":150873},{"$f":"+Hist_passTTT!G57","v":2.5},{"$f":"+Hist_passTTT!H57+Hist_PassAVC!H57","v":185750},{"$f":"+Hist_passTTT!I57","v":1.1000000000000001},{"$f":"+Hist_passTTT!J57+Hist_PassAVC!J57","v":456416},{"$f":"+Hist_passTTT!K57","v":2.2000000000000002},1046158,973856.59090909082,{"$f":"+Hist_passTTT!N57+Hist_PassAVC!N57","v":102533},{"$f":"+Hist_passTTT!O57+Hist_PassAVC!O57","v":1148691},{"$f":"+Hist_passTTT!P57+Hist_PassAVC!P57","v":369481},{"$f":"+Hist_passTTT!Q57+Hist_PassAVC!Q57","v":11014},null,2.9809381267237017E-2,380495,null,2.5594000000000001,911698,351342,2.4713350795629601,null,142243,238757,144455,425913,96926,1,null,351341.91666666669,10489.666666666666,361831.58333333337]
[null,"2013-04-30",{"$f":"+Hist_passTTT!C58+Hist_PassAVC!C58","v":2},{"$f":"+Hist_passTTT!D58+Hist_PassAVC!D58","v":147468},{"$f":"+Hist_passTTT!E58","v":2.2000000000000002},{"$f":"+Hist_passTTT!F58+Hist_PassAVC!F58","v":271400},{"$f":"+Hist_passTTT!G58","v":2.5},{"$f":"+Hist_passTTT!H58+Hist_PassAVC!H58","v":202246},{"$f":"+Hist_passTTT!I58","v":1.1000000000000001},{"$f":"+Hist_passTTT!J58+Hist_PassAVC!J58","v":491634},{"$f":"+Hist_passTTT!K58","v":2.2000000000000002},1112748,1048634.0909090908,{"$f":"+Hist_passTTT!N58+Hist_PassAVC!N58","v":113367},{"$f":"+Hist_passTTT!O58+Hist_PassAVC!O58","v":1226115},{"$f":"+Hist_passTTT!P58+Hist_PassAVC!P58","v":381984},{"$f":"+Hist_passTTT!Q58+Hist_PassAVC!Q58","v":11576},null,3.030493423808327E-2,393560,null,2.6644999999999999,933254,358219,2.4812009785447819,null,145393,243551,148482,436857,99383,1,null,358218.83333333331,10629.666666666666,368848.5]
[null,"2013-05-31",{"$f":"+Hist_passTTT!C59+Hist_PassAVC!C59","v":2},{"$f":"+Hist_passTTT!D59+Hist_PassAVC!D59","v":245773},{"$f":"+Hist_passTTT!E59","v":2.2000000000000002},{"$f":"+Hist_passTTT!F59+Hist_PassAVC!F59","v":150824},{"$f":"+Hist_passTTT!G59","v":2.5},{"$f":"+Hist_passTTT!H59+Hist_PassAVC!H59","v":201547},{"$f":"+Hist_passTTT!I59","v":1.1000000000000001},{"$f":"+Hist_passTTT!J59+Hist_PassAVC!J59","v":472274},{"$f":"+Hist_passTTT!K59","v":2.2000000000000002},1070418,990211.40909090906,{"$f":"+Hist_passTTT!N59+Hist_PassAVC!N59","v":105380},{"$f":"+Hist_passTTT!O59+Hist_PassAVC!O59","v":1175798},{"$f":"+Hist_passTTT!P59+Hist_PassAVC!P59","v":393814},{"$f":"+Hist_passTTT!Q59+Hist_PassAVC!Q59","v":10962},null,2.7835475630627656E-2,404776,null,2.4462999999999999,943198,363919,2.4683619418711569,null,155711,237260,150668,442539,100545,1,null,363919.25,10785.916666666666,374705.16666666669]
[null,"2013-06-30",{"$f":"+Hist_passTTT!C60+Hist_PassAVC!C60","v":2},{"$f":"+Hist_passTTT!D60+Hist_PassAVC!D60","v":132446},{"$f":"+Hist_passTTT!E60","v":2.2000000000000002},{"$f":"+Hist_passTTT!F60+Hist_PassAVC!F60","v":247578},{"$f":"+Hist_passTTT!G60","v":2.5},{"$f":"+Hist_passTTT!H60+Hist_PassAVC!H60","v":194748},{"$f":"+Hist_passTTT!I60","v":1.1000000000000001},{"$f":"+Hist_passTTT!J60+Hist_PassAVC!J60","v":457883},{"$f":"+Hist_passTTT!K60","v":2.2000000000000002},1032655,969041.63636363635,{"$f":"+Hist_passTTT!N60+Hist_PassAVC!N60","v":100009},{"$f":"+Hist_passTTT!O60+Hist_PassAVC!O60","v":1132664},{"$f":"+Hist_passTTT!P60+Hist_PassAVC!P60","v":377267},{"$f":"+Hist_passTTT!Q60+Hist_PassAVC!Q60","v":11006},null,2.9172972987300771E-2,388273,null,2.4958,958105,369740,2.4678989354166507,null,157562,240442,154585,450021,102128,1,null,369739.66666666669,10997.583333333334,380737.25]
[null,"2013-07-31",{"$f":"+Hist_passTTT!C61+Hist_PassAVC!C61","v":2},{"$f":"+Hist_passTTT!D61+Hist_PassAVC!D61","v":140707},{"$f":"+Hist_passTTT!E61","v":2.2000000000000002},{"$f":"+Hist_passTTT!F61+Hist_PassAVC!F61","v":263194},{"$f":"+Hist_passTTT!G61","v":2.4},{"$f":"+Hist_passTTT!H61+Hist_PassAVC!H61","v":128405},{"$f":"+Hist_passTTT!I61","v":1.1000000000000001},{"$f":"+Hist_passTTT!J61+Hist_PassAVC!J61","v":490243},{"$f":"+Hist_passTTT!K61","v":2.2000000000000002},1022549,{"$f":"(+D61*E61+F61*G61+H61*I61+J61*K61)/K61","v":982273.22727272729},{"$f":"+Hist_passTTT!N61+Hist_PassAVC!N61","v":121752},{"$f":"+Hist_passTTT!O61+Hist_PassAVC!O61","v":1144301},{"$f":"+Hist_passTTT!P61+Hist_PassAVC!P61","v":410863},{"$f":"+Hist_passTTT!Q61+Hist_PassAVC!Q61","v":11447},null,2.7860868464670705E-2,422310,null,2.3260000000000001,963428,378360,2.4250726191734757,null,159658,244127,157281,458809,105520,1,null,378359.75,11246,389605.75]
[null,"2013-08-31",{"$f":"+Hist_passTTT!C62+Hist_PassAVC!C62","v":2},{"$f":"+Hist_passTTT!D62+Hist_PassAVC!D62","v":136101},{"$f":"+Hist_passTTT!E62","v":2.2000000000000002},{"$f":"+Hist_passTTT!F62+Hist_PassAVC!F62","v":264766},{"$f":"+Hist_passTTT!G62","v":2.4},{"$f":"+Hist_passTTT!H62+Hist_PassAVC!H62","v":187489},{"$f":"+Hist_passTTT!I62","v":1.1000000000000001},{"$f":"+Hist_passTTT!J62+Hist_PassAVC!J62","v":473597},{"$f":"+Hist_passTTT!K62","v":2.2000000000000002},1061953,992278.13636363647,{"$f":"+Hist_passTTT!N62+Hist_PassAVC!N62","v":127697},{"$f":"+Hist_passTTT!O62+Hist_PassAVC!O62","v":1189650},{"$f":"+Hist_passTTT!P62+Hist_PassAVC!P62","v":409506},{"$f":"+Hist_passTTT!Q62+Hist_PassAVC!Q62","v":11406},null,2.7853071749864469E-2,420912,null,2.3574000000000002,957257,379810,2.4003405211377618,null,157624,243266,155307,456598,106522,1,null,379810,11130.166666666666,390940.16666666669]
[null,"2013-09-30",{"$f":"+Hist_passTTT!C63+Hist_PassAVC!C63","v":2},{"$f":"+Hist_passTTT!D63+Hist_PassAVC!D63","v":125480},{"$f":"+Hist_passTTT!E63","v":2.2000000000000002},{"$f":"+Hist_passTTT!F63+Hist_PassAVC!F63","v":247190},{"$f":"+Hist_passTTT!G63","v":2.4},{"$f":"+Hist_passTTT!H63+Hist_PassAVC!H63","v":192704},{"$f":"+Hist_passTTT!I63","v":1.1000000000000001},{"$f":"+Hist_passTTT!J63+Hist_PassAVC!J63","v":454488},{"$f":"+Hist_passTTT!K63","v":2.2000000000000002},1019862,945981.81818181812,{"$f":"+Hist_passTTT!N63+Hist_PassAVC!N63","v":126202},{"$f":"+Hist_passTTT!O63+Hist_PassAVC!O63","v":1146064},{"$f":"+Hist_passTTT!P63+Hist_PassAVC!P63","v":397791},{"$f":"+Hist_passTTT!Q63+Hist_PassAVC!Q63","v":9712},null,2.4414830903665492E-2,407503,null,2.3214000000000001,957585,382753,2.3827003688689943,null,156453,243240,156125,457717,108181,1,null,382753.16666666669,11072.666666666666,393825.83333333337]
[null,"2013-10-31",{"$f":"+Hist_passTTT!C64+Hist_PassAVC!C64","v":2},{"$f":"+Hist_passTTT!D64+Hist_PassAVC!D64","v":141698},{"$f":"+Hist_passTTT!E64","v":2.2000000000000002},{"$f":"+Hist_passTTT!F64+Hist_PassAVC!F64","v":305522},{"$f":"+Hist_passTTT!G64","v":2.4},{"$f":"+Hist_passTTT!H64+Hist_PassAVC!H64","v":207527},{"$f":"+Hist_passTTT!I64","v":1.1000000000000001},{"$f":"+Hist_passTTT!J64+Hist_PassAVC!J64","v":501146},{"$f":"+Hist_passTTT!K64","v":2.2000000000000002},1155893,1079904.2272727271,{"$f":"+Hist_passTTT!N64+Hist_PassAVC!N64","v":144449},{"$f":"+Hist_passTTT!O64+Hist_PassAVC!O64","v":1300342},{"$f":"+Hist_passTTT!P64+Hist_PassAVC!P64","v":443514},{"$f":"+Hist_passTTT!Q64+Hist_PassAVC!Q64","v":10264},null,2.3142448716387758E-2,453778,null,2.3797999999999999,960453,387284,2.3618769245750997,null,155540,246369,156187,458053,110998,1,null,387283.5,10930.333333333334,398213.83333333331]
[null,"2013-11-30",{"$f":"+Hist_passTTT!C65+Hist_PassAVC!C65","v":2},{"$f":"+Hist_passTTT!D65+Hist_PassAVC!D65","v":121542},{"$f":"+Hist_passTTT!E65","v":2.2000000000000002},{"$f":"+Hist_passTTT!F65+Hist_PassAVC!F65","v":253220},{"$f":"+Hist_passTTT!G65","v":2.4},{"$f":"+Hist_passTTT!H65+Hist_PassAVC!H65","v":191808},{"$f":"+Hist_passTTT!I65","v":1.1000000000000001},{"$f":"+Hist_passTTT!J65+Hist_PassAVC!J65","v":439363},{"$f":"+Hist_passTTT!K65","v":2.2000000000000002},1005933,933049,{"$f":"+Hist_passTTT!N65+Hist_PassAVC!N65","v":138089},{"$f":"+Hist_passTTT!O65+Hist_PassAVC!O65","v":1144022},{"$f":"+Hist_passTTT!P65+Hist_PassAVC!P65","v":391957},{"$f":"+Hist_passTTT!Q65+Hist_PassAVC!Q65","v":9420},null,2.4033248545121021E-2,401377,null,2.3246000000000002,956572,389147,2.3410715035216829,null,153771,246584,156267,455667,113574,1,null,389147.33333333331,10788.833333333334,399936.16666666663]
[null,"2013-12-31",{"$f":"+Hist_passTTT!C66+Hist_PassAVC!C66","v":2},{"$f":"+Hist_passTTT!D66+Hist_PassAVC!D66","v":111178},{"$f":"+Hist_passTTT!E66","v":2.2000000000000002},{"$f":"+Hist_passTTT!F66+Hist_PassAVC!F66","v":256674},{"$f":"+Hist_passTTT!G66","v":2.4},{"$f":"+Hist_passTTT!H66+Hist_PassAVC!H66","v":92935},{"$f":"+Hist_passTTT!I66","v":1.1000000000000001},{"$f":"+Hist_passTTT!J66+Hist_PassAVC!J66","v":386759},{"$f":"+Hist_passTTT!K66","v":2.2000000000000002},847546,824412.49999999988,{"$f":"+Hist_passTTT!N66+Hist_PassAVC!N66","v":128597},{"$f":"+Hist_passTTT!O66+Hist_PassAVC!O66","v":976143},{"$f":"+Hist_passTTT!P66+Hist_PassAVC!P66","v":382085},{"$f":"+Hist_passTTT!Q66+Hist_PassAVC!Q66","v":9213},null,2.411243571456613E-2,391298,null,2.1069,951460,390878,2.31824861197709,null,152280,245619,156022,453221,116329,1,null,390878,10689.083333333334,401567.08333333331]
[null,"2014-01-31",{"$f":"+Hist_passTTT!C67+Hist_PassAVC!C67","v":2},{"$f":"+Hist_passTTT!D67+Hist_PassAVC!D67","v":118346},{"$f":"+Hist_passTTT!E67","v":2.2000000000000002},{"$f":"+Hist_passTTT!F67+Hist_PassAVC!F67","v":252296},{"$f":"+Hist_passTTT!G67","v":2.4},{"$f":"+Hist_passTTT!H67+Hist_PassAVC!H67","v":24261},{"$f":"+Hist_passTTT!I67","v":1.1000000000000001},{"$f":"+Hist_passTTT!J67+Hist_PassAVC!J67","v":391905},{"$f":"+Hist_passTTT!K67","v":2.2000000000000002},786808,797613.5,{"$f":"+Hist_passTTT!N67+Hist_PassAVC!N67","v":130535},{"$f":"+Hist_passTTT!O67+Hist_PassAVC!O67","v":917343},{"$f":"+Hist_passTTT!P67+Hist_PassAVC!P67","v":404894},{"$f":"+Hist_passTTT!Q67+Hist_PassAVC!Q67","v":9800},null,2.4203865703122298E-2,414694,null,1.9234,947730,391748,2.3040321839549915,null,150367,244519,157758,451736,119230,1,null,391747.75,10563.5,402311.25]
[null,"2014-02-28",{"$f":"+Hist_passTTT!C68+Hist_PassAVC!C68","v":2},{"$f":"+Hist_passTTT!D68+Hist_PassAVC!D68","v":122842},{"$f":"+Hist_passTTT!E68","v":2.2000000000000002},{"$f":"+Hist_passTTT!F68+Hist_PassAVC!F68","v":276977},{"$f":"+Hist_passTTT!G68","v":2.4},{"$f":"+Hist_passTTT!H68+Hist_PassAVC!H68","v":94715},{"$f":"+Hist_passTTT!I68","v":1.1000000000000001},{"$f":"+Hist_passTTT!J68+Hist_PassAVC!J68","v":406742},{"$f":"+Hist_passTTT!K68","v":2.2000000000000002},901276,879098.22727272729,{"$f":"+Hist_passTTT!N68+Hist_PassAVC!N68","v":132437},{"$f":"+Hist_passTTT!O68+Hist_PassAVC!O68","v":1033713},{"$f":"+Hist_passTTT!P68+Hist_PassAVC!P68","v":370057},{"$f":"+Hist_passTTT!Q68+Hist_PassAVC!Q68","v":9936},null,2.6849917715378983E-2,379993,null,2.3134999999999999,948255,394434,2.2896099220655421,null,149725,245043,158678,451871,122587,1,null,394434.41666666669,10479.666666666666,404914.08333333337]
[null,"2014-03-31",{"$f":"+Hist_passTTT!C69+Hist_PassAVC!C69","v":2},{"$f":"+Hist_passTTT!D69+Hist_PassAVC!D69","v":117284},{"$f":"+Hist_passTTT!E69","v":2.2000000000000002},{"$f":"+Hist_passTTT!F69+Hist_PassAVC!F69","v":267207},{"$f":"+Hist_passTTT!G69","v":2.4},{"$f":"+Hist_passTTT!H69+Hist_PassAVC!H69","v":175589},{"$f":"+Hist_passTTT!I69","v":1.1000000000000001},{"$f":"+Hist_passTTT!J69+Hist_PassAVC!J69","v":434104},{"$f":"+Hist_passTTT!K69","v":2.2000000000000002},994184,930681.04545454541,{"$f":"+Hist_passTTT!N69+Hist_PassAVC!N69","v":142783},{"$f":"+Hist_passTTT!O69+Hist_PassAVC!O69","v":1136967},{"$f":"+Hist_passTTT!P69+Hist_PassAVC!P69","v":394640},{"$f":"+Hist_passTTT!Q69+Hist_PassAVC!Q69","v":9379},null,2.3765963916480844E-2,404019,null,2.3035999999999999,945227,396531,2.2702290375183538,null,138405,254737,157831,450012,125941,1,null,396531,10343.416666666666,406874.41666666669]
[null,"2014-04-30",{"$f":"+Hist_passTTT!C70+Hist_PassAVC!C70","v":2},{"$f":"+Hist_passTTT!D70+Hist_PassAVC!D70","v":111461},{"$f":"+Hist_passTTT!E70","v":2.2000000000000002},{"$f":"+Hist_passTTT!F70+Hist_PassAVC!F70","v":252392},{"$f":"+Hist_passTTT!G70","v":2.4},{"$f":"+Hist_passTTT!H70+Hist_PassAVC!H70","v":205411},{"$f":"+Hist_passTTT!I70","v":1.1000000000000001},{"$f":"+Hist_passTTT!J70+Hist_PassAVC!J70","v":436065},{"$f":"+Hist_passTTT!K70","v":2.2000000000000002},1005329,925568.22727272729,{"$f":"+Hist_passTTT!N70+Hist_PassAVC!N70","v":142122},{"$f":"+Hist_passTTT!O70+Hist_PassAVC!O70","v":1147451},{"$f":"+Hist_passTTT!P70+Hist_PassAVC!P70","v":390542},{"$f":"+Hist_passTTT!Q70+Hist_PassAVC!Q70","v":9682},null,2.4791187631547952E-2,{"$f":"+P70+Q70","v":400224},null,2.3126000000000002,936000,397244,2.2440328146644668,null,135405,253153,158095,445381,128338,1,null,397244.16666666669,10185.583333333334,407429.75]
[null,"2014-05-31",{"$f":"+Hist_passTTT!C71+Hist_PassAVC!C71","v":2},{"$f":"+Hist_passTTT!D71+Hist_PassAVC!D71","v":117577},{"$f":"+Hist_passTTT!E71","v":2.2000000000000002},{"$f":"+Hist_passTTT!F71+Hist_PassAVC!F71","v":262914},{"$f":"+Hist_passTTT!G71","v":2.4},{"$f":"+Hist_passTTT!H71+Hist_PassAVC!H71","v":202075},{"$f":"+Hist_passTTT!I71","v":1.1000000000000001},{"$f":"+Hist_passTTT!J71+Hist_PassAVC!J71","v":453525},{"$f":"+Hist_passTTT!K71","v":2.2000000000000002},1036091,958954.77272727271,{"$f":"+Hist_passTTT!N71+Hist_PassAVC!N71","v":147718},{"$f":"+Hist_passTTT!O71+Hist_PassAVC!O71","v":1183809},{"$f":"+Hist_passTTT!P71+Hist_PassAVC!P71","v":410440},{"$f":"+Hist_passTTT!Q71+Hist_PassAVC!Q71","v":11451.14},null,2.7899668648279894E-2,421891.14,null,2.2730000000000001,933967,398630,2.2313734062975215,null,124722,262494,158139,443818,131866,1,null,398629.66666666669,10226.344999999999,408856.01166666666]
[null,"2014-06-30",{"$f":"+Hist_passTTT!C72+Hist_PassAVC!C72","v":2},{"$f":"+Hist_passTTT!D72+Hist_PassAVC!D72","v":106160},{"$f":"+Hist_passTTT!E72","v":2.2000000000000002},{"$f":"+Hist_passTTT!F72+Hist_PassAVC!F72","v":236475},{"$f":"+Hist_passTTT!G72","v":2.4},{"$f":"+Hist_passTTT!H72+Hist_PassAVC!H72","v":179093},{"$f":"+Hist_passTTT!I72","v":1.1000000000000001},{"$f":"+Hist_passTTT!J72+Hist_PassAVC!J72","v":413082},{"$f":"+Hist_passTTT!K72","v":2.2000000000000002},934810,866761.22727272729,{"$f":"+Hist_passTTT!N72+Hist_PassAVC!N72","v":128544},{"$f":"+Hist_passTTT!O72+Hist_PassAVC!O72","v":1063354},{"$f":"+Hist_passTTT!P72+Hist_PassAVC!P72","v":392228},{"$f":"+Hist_passTTT!Q72+Hist_PassAVC!Q72","v":11368.46},null,2.8984315245214515E-2,403596.46,null,2.1476000000000002,926381,399876,2.2063530170543344,null,122531,261569,156834,440085,134244,1,null,399876.41666666669,10256.550000000001,410132.96666666667]
[null,"2014-07-31",{"$f":"+Hist_passTTT!C73+Hist_PassAVC!C73","v":2},{"$f":"+Hist_passTTT!D73+Hist_PassAVC!D73","v":123189},{"$f":"+Hist_passTTT!E73","v":2.2000000000000002},{"$f":"+Hist_passTTT!F73+Hist_PassAVC!F73","v":278051},{"$f":"+Hist_passTTT!G73","v":2.4},{"$f":"+Hist_passTTT!H73+Hist_PassAVC!H73","v":134692},{"$f":"+Hist_passTTT!I73","v":1.1000000000000001},{"$f":"+Hist_passTTT!J73+Hist_PassAVC!J73","v":467116},{"$f":"+Hist_passTTT!K73","v":2.2000000000000002},1003048,960979.36363636365,{"$f":"+Hist_passTTT!N73+Hist_PassAVC!N73","v":148468},{"$f":"+Hist_passTTT!O73+Hist_PassAVC!O73","v":1151516},{"$f":"+Hist_passTTT!P73+Hist_PassAVC!P73","v":423640},{"$f":"+Hist_passTTT!Q73+Hist_PassAVC!Q73","v":11573.75},null,2.7319776225096782E-2,435213.75,null,2.2081,924608,400941,2.1962808683049313,null,121072,262807,157358,438158,136470,1,null,400941.16666666669,10267.112500000001,411208.27916666667]
[null,"2014-08-31",{"$f":"+Hist_passTTT!C74+Hist_PassAVC!C74","v":2},{"$f":"+Hist_passTTT!D74+Hist_PassAVC!D74","v":113630},{"$f":"+Hist_passTTT!E74","v":2.2000000000000002},{"$f":"+Hist_passTTT!F74+Hist_PassAVC!F74","v":267162},{"$f":"+Hist_passTTT!G74","v":2.4},{"$f":"+Hist_passTTT!H74+Hist_PassAVC!H74","v":185713},{"$f":"+Hist_passTTT!I74","v":1.1000000000000001},{"$f":"+Hist_passTTT!J74+Hist_PassAVC!J74","v":446566},{"$f":"+Hist_passTTT!K74","v":2.2000000000000002},1013071,944501.95454545435,{"$f":"+Hist_passTTT!N74+Hist_PassAVC!N74","v":144446},{"$f":"+Hist_passTTT!O74+Hist_PassAVC!O74","v":1157517},{"$f":"+Hist_passTTT!P74+Hist_PassAVC!P74","v":397213},{"$f":"+Hist_passTTT!Q74+Hist_PassAVC!Q74","v":10561.14},null,2.6588102604899636E-2,407774.14,null,2.3161999999999998,920626,399917,2.1924215941474521,null,119199,263007,157210,435905,137866,1,null,399916.75,10196.7075,410113.45750000002]
[null,"2014-09-30",{"$f":"+Hist_passTTT!C75+Hist_PassAVC!C75","v":2},{"$f":"+Hist_passTTT!D75+Hist_PassAVC!D75","v":117478},{"$f":"+Hist_passTTT!E75","v":2.2000000000000002},{"$f":"+Hist_passTTT!F75+Hist_PassAVC!F75","v":266967},{"$f":"+Hist_passTTT!G75","v":2.4},{"$f":"+Hist_passTTT!H75+Hist_PassAVC!H75","v":213936},{"$f":"+Hist_passTTT!I75","v":1.1000000000000001},{"$f":"+Hist_passTTT!J75+Hist_PassAVC!J75","v":464879},{"$f":"+Hist_passTTT!K75","v":2.2000000000000002},1063260,980561.72727272706,{"$f":"+Hist_passTTT!N75+Hist_PassAVC!N75","v":142666},{"$f":"+Hist_passTTT!O75+Hist_PassAVC!O75","v":1205926},{"$f":"+Hist_passTTT!P75+Hist_PassAVC!P75","v":413364},{"$f":"+Hist_passTTT!Q75+Hist_PassAVC!Q75","v":10964.26},null,2.6524467539505135E-2,424328.26,null,2.3109000000000002,923508,401215,2.1921698554925131,null,118532,264655,158980,436771,139238,1,null,401214.5,10301.0625,411515.5625]
[null,"2014-10-31",{"$f":"+Hist_passTTT!C76+Hist_PassAVC!C76","v":2},{"$f":"+Hist_passTTT!D76+Hist_PassAVC!D76","v":119712},{"$f":"+Hist_passTTT!E76","v":2.2000000000000002},{"$f":"+Hist_passTTT!F76+Hist_PassAVC!F76","v":269853},{"$f":"+Hist_passTTT!G76","v":2.4},{"$f":"+Hist_passTTT!H76+Hist_PassAVC!H76","v":206446},{"$f":"+Hist_passTTT!I76","v":1.1000000000000001},{"$f":"+Hist_passTTT!J76+Hist_PassAVC!J76","v":483931},{"$f":"+Hist_passTTT!K76","v":2.2000000000000002},1079942,1001251.0909090909,{"$f":"+Hist_passTTT!N76+Hist_PassAVC!N76","v":156701},{"$f":"+Hist_passTTT!O76+Hist_PassAVC!O76","v":1236643},{"$f":"+Hist_passTTT!P76+Hist_PassAVC!P76","v":422103},{"$f":"+Hist_passTTT!Q76+Hist_PassAVC!Q76","v":10676.75},null,2.5294181751847299E-2,432779.75,null,2.3134999999999999,916952,399430,2.18633457438755,null,116700,261682,158890,435336,140259,1,null,399430.25,10335.458333333334,409765.70833333331]
[null,"2014-11-30",{"$f":"+Hist_passTTT!C77+Hist_PassAVC!C77","v":2},{"$f":"+Hist_passTTT!D77+Hist_PassAVC!D77","v":107925},{"$f":"+Hist_passTTT!E77","v":2.2000000000000002},{"$f":"+Hist_passTTT!F77+Hist_PassAVC!F77","v":237385},{"$f":"+Hist_passTTT!G77","v":2.4},{"$f":"+Hist_passTTT!H77+Hist_PassAVC!H77","v":188950},{"$f":"+Hist_passTTT!I77","v":1.1000000000000001},{"$f":"+Hist_passTTT!J77+Hist_PassAVC!J77","v":438602},{"$f":"+Hist_passTTT!K77","v":2.2000000000000002},972862,899967.45454545447,{"$f":"+Hist_passTTT!N77+Hist_PassAVC!N77","v":141975},{"$f":"+Hist_passTTT!O77+Hist_PassAVC!O77","v":1114837},{"$f":"+Hist_passTTT!P77+Hist_PassAVC!P77","v":384631},{"$f":"+Hist_passTTT!Q77+Hist_PassAVC!Q77","v":11130.46},null,2.8938021116342673E-2,395761.46,null,2.274,914196,398820,2.1830972798326491,null,115565,260363,158651,435273,140583,1,null,398819.75,10477.996666666666,409297.74666666664]
[null,"2014-12-31",{"$f":"+Hist_passTTT!C78+Hist_PassAVC!C78","v":2},{"$f":"+Hist_passTTT!D78+Hist_PassAVC!D78","v":100321},{"$f":"+Hist_passTTT!E78","v":2.4700000000000002},{"$f":"+Hist_passTTT!F78+Hist_PassAVC!F78","v":250135},{"$f":"+Hist_passTTT!G78","v":2.7},{"$f":"+Hist_passTTT!H78+Hist_PassAVC!H78","v":83404},{"$f":"+Hist_passTTT!I78","v":1.1000000000000001},{"$f":"+Hist_passTTT!J78+Hist_PassAVC!J78","v":399888},{"$f":"+Hist_passTTT!K78","v":2.4700000000000002},833748,810779.40485829953,{"$f":"+Hist_passTTT!N78+Hist_PassAVC!N78","v":139061},{"$f":"+Hist_passTTT!O78+Hist_PassAVC!O78","v":972809},{"$f":"+Hist_passTTT!P78+Hist_PassAVC!P78","v":395797},{"$f":"+Hist_passTTT!Q78+Hist_PassAVC!Q78","v":10653.33},null,2.6916146408386118E-2,406450.33,null,1.9947999999999999,905339,399962,2.15577384613443,null,114660,259818,157857,436367,141455,1,null,399962.41666666669,10598.024166666666,410560.44083333336]
[null,{"$f":"+B78+32-DAY(B78+32)","v":"2015-01-31"},{"$f":"+Hist_passTTT!C79+Hist_PassAVC!C79","v":2},{"$f":"+Hist_passTTT!D79+Hist_PassAVC!D79","v":99600},{"$f":"+Hist_passTTT!E79","v":2.4700000000000002},{"$f":"+Hist_passTTT!F79+Hist_PassAVC!F79","v":228388},{"$f":"+Hist_passTTT!G79","v":2.7},{"$f":"+Hist_passTTT!H79+Hist_PassAVC!H79","v":1782},{"$f":"+Hist_passTTT!I79","v":1.1000000000000001},{"$f":"+Hist_passTTT!J79+Hist_PassAVC!J79","v":376910},{"$f":"+Hist_passTTT!K79","v":2.4700000000000002},706680,726958.50202429143,{"$f":"+Hist_passTTT!N79+Hist_PassAVC!N79","v":126146},{"$f":"+Hist_passTTT!O79+Hist_PassAVC!O79","v":832826},{"$f":"+Hist_passTTT!P79+Hist_PassAVC!P79","v":376430},{"$f":"+Hist_passTTT!Q79+Hist_PassAVC!Q79","v":8490.619999999999},null,{"$f":"IF(P79=0,0,+Q79/P79)","v":2.2555641155062027E-2},384920.62,null,1.8886000000000001,899517,397590,2.1546891449554999,null,113098,257826,155984,435118,141089,1,null,397590.41666666669,10488.909166666666,408079.32583333337]
[null,"2015-02-28",{"$f":"+Hist_passTTT!C80+Hist_PassAVC!C80","v":2},{"$f":"+Hist_passTTT!D80+Hist_PassAVC!D80","v":96768},{"$f":"+Hist_passTTT!E80","v":2.4700000000000002},{"$f":"+Hist_passTTT!F80+Hist_PassAVC!F80","v":259342},{"$f":"+Hist_passTTT!G80","v":2.7},{"$f":"+Hist_passTTT!H80+Hist_PassAVC!H80","v":66644},{"$f":"+Hist_passTTT!I80","v":1.1000000000000001},{"$f":"+Hist_passTTT!J80+Hist_PassAVC!J80","v":398785},{"$f":"+Hist_passTTT!K80","v":2.4700000000000002},821539,808723.76923076925,{"$f":"+Hist_passTTT!N80+Hist_PassAVC!N80","v":125930},{"$f":"+Hist_passTTT!O80+Hist_PassAVC!O80","v":947469},{"$f":"+Hist_passTTT!P80+Hist_PassAVC!P80","v":354375},{"$f":"+Hist_passTTT!Q80+Hist_PassAVC!Q80","v":10859.57},null,3.0644289241622574E-2,365234.57,null,2.2143000000000002,894031,396284,2.1486057858457448,null,110925,256356,153645,434454,140547,1,null,396283.58333333331,10565.873333333331,406849.45666666667]
[null,"2015-03-31",{"$f":"+Hist_passTTT!C81+Hist_PassAVC!C81","v":2},{"$f":"+Hist_passTTT!D81+Hist_PassAVC!D81","v":112574},{"$f":"+Hist_passTTT!E81","v":2.4700000000000002},{"$f":"+Hist_passTTT!F81+Hist_PassAVC!F81","v":274175},{"$f":"+Hist_passTTT!G81","v":2.7},{"$f":"+Hist_passTTT!H81+Hist_PassAVC!H81","v":210477},{"$f":"+Hist_passTTT!I81","v":1.1000000000000001},{"$f":"+Hist_passTTT!J81+Hist_PassAVC!J81","v":480267},{"$f":"+Hist_passTTT!K81","v":2.4700000000000002},1077493,986281.1619433196,{"$f":"+Hist_passTTT!N81+Hist_PassAVC!N81","v":158462},{"$f":"+Hist_passTTT!O81+Hist_PassAVC!O81","v":1235955},{"$f":"+Hist_passTTT!P81+Hist_PassAVC!P81","v":415504},{"$f":"+Hist_passTTT!Q81+Hist_PassAVC!Q81","v":12361.85},null,2.9751458469713891E-2,427865.85,null,2.3050999999999999,899416,398022,2.1521088449047205,null,110533,256937,156552,438301,141853,1,null,398022.25,10814.444166666666,408836.69416666665]
[null,"2015-04-30",{"$f":"+Hist_passTTT!C82+Hist_PassAVC!C82","v":2},{"$f":"+Hist_passTTT!D82+Hist_PassAVC!D82","v":119233},{"$f":"+Hist_passTTT!E82","v":2.4700000000000002},{"$f":"+Hist_passTTT!F82+Hist_PassAVC!F82","v":233240},{"$f":"+Hist_passTTT!G82","v":2.7},{"$f":"+Hist_passTTT!H82+Hist_PassAVC!H82","v":180490},{"$f":"+Hist_passTTT!I82","v":1.1000000000000001},{"$f":"+Hist_passTTT!J82+Hist_PassAVC!J82","v":430244},{"$f":"+Hist_passTTT!K82","v":2.4700000000000002},963207,884815.86639676127,{"$f":"+Hist_passTTT!N82+Hist_PassAVC!N82","v":142155},{"$f":"+Hist_passTTT!O82+Hist_PassAVC!O82","v":1105362},{"$f":"+Hist_passTTT!P82+Hist_PassAVC!P82","v":387636},{"$f":"+Hist_passTTT!Q82+Hist_PassAVC!Q82","v":10895.36},null,2.8107193346335223E-2,398531.36,null,2.2202000000000002,896909,397780,2.1474157766077924,null,111181,255341,154475,437816,141856,1,null,397780.08333333331,10915.557499999999,408695.64083333331]
[null,"2015-05-31",{"$f":"+Hist_passTTT!C83+Hist_PassAVC!C83","v":2},{"$f":"+Hist_passTTT!D83+Hist_PassAVC!D83","v":100058},{"$f":"+Hist_passTTT!E83","v":2.4700000000000002},{"$f":"+Hist_passTTT!F83+Hist_PassAVC!F83","v":227129},{"$f":"+Hist_passTTT!G83","v":2.7},{"$f":"+Hist_passTTT!H83+Hist_PassAVC!H83","v":189901},{"$f":"+Hist_passTTT!I83","v":1.1000000000000001},{"$f":"+Hist_passTTT!J83+Hist_PassAVC!J83","v":449310},{"$f":"+Hist_passTTT!K83","v":2.4700000000000002},966398,882217.95951417007,{"$f":"+Hist_passTTT!N83+Hist_PassAVC!N83","v":142983},{"$f":"+Hist_passTTT!O83+Hist_PassAVC!O83","v":1109381},{"$f":"+Hist_passTTT!P83+Hist_PassAVC!P83","v":394389},{"$f":"+Hist_passTTT!Q83+Hist_PassAVC!Q83","v":12298.14},null,3.1182766253622689E-2,406687.14,null,2.1692999999999998,891387,396443,2.1413923313061396,null,109721,252359,153461,437465,141461,1,null,396442.5,10986.140833333333,407428.64083333331]
[null,"2015-06-30",{"$f":"+Hist_passTTT!C84+Hist_PassAVC!C84","v":2},{"$f":"+Hist_passTTT!D84+Hist_PassAVC!D84","v":101049},{"$f":"+Hist_passTTT!E84","v":2.4700000000000002},{"$f":"+Hist_passTTT!F84+Hist_PassAVC!F84","v":228046},{"$f":"+Hist_passTTT!G84","v":2.7},{"$f":"+Hist_passTTT!H84+Hist_PassAVC!H84","v":182922},{"$f":"+Hist_passTTT!I84","v":1.1000000000000001},{"$f":"+Hist_passTTT!J84+Hist_PassAVC!J84","v":447741},{"$f":"+Hist_passTTT!K84","v":2.4700000000000002},959758,{"$f":"(+D84*E84+F84*G84+H84*I84+J84*K84)/K84","v":879534.2914979757},{"$f":"+Hist_passTTT!N84+Hist_PassAVC!N84","v":141984},{"$f":"+Hist_passTTT!O84+Hist_PassAVC!O84","v":1101742},{"$f":"+Hist_passTTT!P84+Hist_PassAVC!P84","v":389305},{"$f":"+Hist_passTTT!Q84+Hist_PassAVC!Q84","v":11303.119999999999},null,{"$f":"+Q84/P84","v":2.9034099228111631E-2},{"$f":"+P84+Q84","v":400608.12},null,{"$f":"IF(T84=0,0,ROUND(+M84/T84,4))","v":2.1955},893223,396199,2.1471244789324846,null,109295,251656,153780,440353,142581,1,null,396198.91666666669,10980.695833333333,407179.61250000005]
[null,"2015-07-31",{"$f":"+Hist_passTTT!C85+Hist_PassAVC!C85","v":2},{"$f":"+Hist_passTTT!D85+Hist_PassAVC!D85","v":105825},{"$f":"+Hist_passTTT!E85","v":2.4700000000000002},{"$f":"+Hist_passTTT!F85+Hist_PassAVC!F85","v":227968},{"$f":"+Hist_passTTT!G85","v":2.7},{"$f":"+Hist_passTTT!H85+Hist_PassAVC!H85","v":95619},{"$f":"+Hist_passTTT!I85","v":1.1000000000000001},{"$f":"+Hist_passTTT!J85+Hist_PassAVC!J85","v":443044},{"$f":"+Hist_passTTT!K85","v":2.4700000000000002},872456,840648.14979757089,{"$f":"+Hist_passTTT!N85+Hist_PassAVC!N85","v":138475},{"$f":"+Hist_passTTT!O85+Hist_PassAVC!O85","v":1010931},{"$f":"+Hist_passTTT!P85+Hist_PassAVC!P85","v":399314},{"$f":"+Hist_passTTT!Q85+Hist_PassAVC!Q85","v":11939.75},null,2.9900654622677894E-2,411253.75,null,2.0440999999999998,883758,394172,2.1352969914511575,null,107848,247483,150524,438347,141749,1,null,394171.75,11011.195833333333,405182.94583333336]
[null,"2015-08-31",{"$f":"+Hist_passTTT!C86+Hist_PassAVC!C86","v":2},{"$f":"+Hist_passTTT!D86+Hist_PassAVC!D86","v":96821},{"$f":"+Hist_passTTT!E86","v":2.67},{"$f":"+Hist_passTTT!F86+Hist_PassAVC!F86","v":225450},{"$f":"+Hist_passTTT!G86","v":2.9},{"$f":"+Hist_passTTT!H86+Hist_PassAVC!H86","v":143405},{"$f":"+Hist_passTTT!I86","v":1.1000000000000001},{"$f":"+Hist_passTTT!J86+Hist_PassAVC!J86","v":427892},{"$f":"+Hist_passTTT!K86","v":2.67},893568,828664.4981273408,{"$f":"+Hist_passTTT!N86+Hist_PassAVC!N86","v":145298},{"$f":"+Hist_passTTT!O86+Hist_PassAVC!O86","v":1038866},{"$f":"+Hist_passTTT!P86+Hist_PassAVC!P86","v":393642},{"$f":"+Hist_passTTT!Q86+Hist_PassAVC!Q86","v":12104.24},null,3.0749361094598644E-2,405746.24,null,2.0423,868825,393874,2.1008047775491172,null,106447,244007,146998,436791,141820,1,null,393874.16666666669,11139.787499999999,405013.95416666666]
[null,"2015-09-30",{"$f":"+Hist_passTTT!C87+Hist_PassAVC!C87","v":2},{"$f":"+Hist_passTTT!D87+Hist_PassAVC!D87","v":87559},{"$f":"+Hist_passTTT!E87","v":2.67},{"$f":"+Hist_passTTT!F87+Hist_PassAVC!F87","v":215729},{"$f":"+Hist_passTTT!G87","v":2.9},{"$f":"+Hist_passTTT!H87+Hist_PassAVC!H87","v":147476},{"$f":"+Hist_passTTT!I87","v":1.1000000000000001},{"$f":"+Hist_passTTT!J87+Hist_PassAVC!J87","v":439146},{"$f":"+Hist_passTTT!K87","v":2.67},889910,821775.29962546809,{"$f":"+Hist_passTTT!N87+Hist_PassAVC!N87","v":142593},{"$f":"+Hist_passTTT!O87+Hist_PassAVC!O87","v":1032503},{"$f":"+Hist_passTTT!P87+Hist_PassAVC!P87","v":401054},{"$f":"+Hist_passTTT!Q87+Hist_PassAVC!Q87","v":12294.24},null,3.0654824537344097E-2,413348.24,null,1.9881,857269,392848,2.0782762459441479,null,103954,239737,141460,434647,141814,1,null,392848.33333333331,11250.619166666665,404098.95249999996]
[null,"2015-10-31",{"$f":"+Hist_passTTT!C88+Hist_PassAVC!C88","v":2},{"$f":"+Hist_passTTT!D88+Hist_PassAVC!D88","v":80371},{"$f":"+Hist_passTTT!E88","v":2.67},{"$f":"+Hist_passTTT!F88+Hist_PassAVC!F88","v":226324},{"$f":"+Hist_passTTT!G88","v":2.9},{"$f":"+Hist_passTTT!H88+Hist_PassAVC!H88","v":137620},{"$f":"+Hist_passTTT!I88","v":1.1000000000000001},{"$f":"+Hist_passTTT!J88+Hist_PassAVC!J88","v":430914},{"$f":"+Hist_passTTT!K88","v":2.67},875229,813802.45318352059,{"$f":"+Hist_passTTT!N88+Hist_PassAVC!N88","v":141204},{"$f":"+Hist_passTTT!O88+Hist_PassAVC!O88","v":1016433},{"$f":"+Hist_passTTT!P88+Hist_PassAVC!P88","v":402115},{"$f":"+Hist_passTTT!Q88+Hist_PassAVC!Q88","v":11987.04},null,2.9809979732166175E-2,414102.04,null,1.9652000000000001,843268,391183,2.0530349758358133,null,100675,236109,135724,430229,140522,1,null,391182.66666666669,11359.81,402542.47666666668]
[null,"2015-11-30",{"$f":"+Hist_passTTT!C89+Hist_PassAVC!C89","v":2},{"$f":"+Hist_passTTT!D89+Hist_PassAVC!D89","v":74402},{"$f":"+Hist_passTTT!E89","v":2.67},{"$f":"+Hist_passTTT!F89+Hist_PassAVC!F89","v":224899},{"$f":"+Hist_passTTT!G89","v":2.9},{"$f":"+Hist_passTTT!H89+Hist_PassAVC!H89","v":137743},{"$f":"+Hist_passTTT!I89","v":1.1000000000000001},{"$f":"+Hist_passTTT!J89+Hist_PassAVC!J89","v":408398},{"$f":"+Hist_passTTT!K89","v":2.67},845442,783820.3745318352,{"$f":"+Hist_passTTT!N89+Hist_PassAVC!N89","v":138874},{"$f":"+Hist_passTTT!O89+Hist_PassAVC!O89","v":984316},{"$f":"+Hist_passTTT!P89+Hist_PassAVC!P89","v":386130},{"$f":"+Hist_passTTT!Q89+Hist_PassAVC!Q89","v":11432.36},null,2.9607541501566831E-2,397562.36,null,1.9716,835071,391308,2.0324289671709095,null,97882,235069,131457,427712,140264,1,null,391307.58333333331,11384.968333333332,402692.55166666664]
[null,"2015-12-31",{"$f":"+Hist_passTTT!C90+Hist_PassAVC!C90","v":2},{"$f":"+Hist_passTTT!D90+Hist_PassAVC!D90","v":68141},{"$f":"+Hist_passTTT!E90","v":2.67},{"$f":"+Hist_passTTT!F90+Hist_PassAVC!F90","v":229483},{"$f":"+Hist_passTTT!G90","v":2.9},{"$f":"+Hist_passTTT!H90+Hist_PassAVC!H90","v":61487},{"$f":"+Hist_passTTT!I90","v":1.1000000000000001},{"$f":"+Hist_passTTT!J90+Hist_PassAVC!J90","v":350862},{"$f":"+Hist_passTTT!K90","v":2.67},{"$f":"+D90+F90+H90+J90","v":709973},{"$f":"(+D90*E90+F90*G90+H90*I90+J90*K90)/K90","v":693585.9213483145},{"$f":"+Hist_passTTT!N90+Hist_PassAVC!N90","v":130615},{"$f":"+Hist_passTTT!O90+Hist_PassAVC!O90","v":840588},{"$f":"+Hist_passTTT!P90+Hist_PassAVC!P90","v":387337},{"$f":"+Hist_passTTT!Q90+Hist_PassAVC!Q90","v":11373.85},null,{"$f":"+Q90/P90","v":2.936422288601399E-2},{"$f":"+P90+Q90","v":398710.85},null,{"$f":"IF(T90=0,0,ROUND(+M90/T90,4))","v":1.7396},825681,390603,2.0132022978391286,null,95200,233348,129631,423626,139560,{"$f":"IF(M90=0,0,1)","v":1},null,390602.58333333331,11445.011666666667,402047.59499999997]
[null,"2016-01-31",{"$f":"+Hist_passTTT!C91+Hist_PassAVC!C91","v":2},{"$f":"+Hist_passTTT!D91+Hist_PassAVC!D91","v":63485},{"$f":"+Hist_passTTT!E91","v":2.67},{"$f":"+Hist_passTTT!F91+Hist_PassAVC!F91","v":213880},{"$f":"+Hist_passTTT!G91","v":2.9},{"$f":"+Hist_passTTT!H91+Hist_PassAVC!H91","v":1275},{"$f":"+Hist_passTTT!I91","v":1.1000000000000001},{"$f":"+Hist_passTTT!J91+Hist_PassAVC!J91","v":266653},{"$f":"+Hist_passTTT!K91","v":2.67},545293,562967.4007490637,{"$f":"+Hist_passTTT!N91+Hist_PassAVC!N91","v":119451},{"$f":"+Hist_passTTT!O91+Hist_PassAVC!O91","v":664744},{"$f":"+Hist_passTTT!P91+Hist_PassAVC!P91","v":366099},{"$f":"+Hist_passTTT!Q91+Hist_PassAVC!Q91","v":10574.24},null,2.8883553355786275E-2,376673.24,null,1.4945999999999999,812153,389742,1.9845924935445693,null,92191,232139,129588,414438,139002,1,null,389741.66666666669,11618.646666666667,401360.31333333335]
[null,"2016-02-29",{"$f":"+Hist_passTTT!C92+Hist_PassAVC!C92","v":2},{"$f":"+Hist_passTTT!D92+Hist_PassAVC!D92","v":65899},{"$f":"+Hist_passTTT!E92","v":2.67},{"$f":"+Hist_passTTT!F92+Hist_PassAVC!F92","v":237044},{"$f":"+Hist_passTTT!G92","v":2.9},{"$f":"+Hist_passTTT!H92+Hist_PassAVC!H92","v":42672},{"$f":"+Hist_passTTT!I92","v":1.1000000000000001},{"$f":"+Hist_passTTT!J92+Hist_PassAVC!J92","v":299998},{"$f":"+Hist_passTTT!K92","v":2.67},645613,640940.74531835213,{"$f":"+Hist_passTTT!N92+Hist_PassAVC!N92","v":127604},{"$f":"+Hist_passTTT!O92+Hist_PassAVC!O92","v":773217},{"$f":"+Hist_passTTT!P92+Hist_PassAVC!P92","v":365019},{"$f":"+Hist_passTTT!Q92+Hist_PassAVC!Q92","v":11088.77},null,3.0378610428498244E-2,376107.77,null,1.7040999999999999,798508,390629,1.9468186169583146,null,89618,230281,127591,406206,139142,1,null,390628.66666666669,11637.746666666668,402266.41333333333]
[null,"2016-03-31",{"$f":"+Hist_passTTT!C93+Hist_PassAVC!C93","v":2},{"$f":"+Hist_passTTT!D93+Hist_PassAVC!D93","v":84402},{"$f":"+Hist_passTTT!E93","v":2.67},{"$f":"+Hist_passTTT!F93+Hist_PassAVC!F93","v":257012},{"$f":"+Hist_passTTT!G93","v":2.9},{"$f":"+Hist_passTTT!H93+Hist_PassAVC!H93","v":190333},{"$f":"+Hist_passTTT!I93","v":1.1000000000000001},{"$f":"+Hist_passTTT!J93+Hist_PassAVC!J93","v":372516},{"$f":"+Hist_passTTT!K93","v":2.67},904263,814483.9550561799,{"$f":"+Hist_passTTT!N93+Hist_PassAVC!N93","v":156512},{"$f":"+Hist_passTTT!O93+Hist_PassAVC!O93","v":1060775},{"$f":"+Hist_passTTT!P93+Hist_PassAVC!P93","v":408966},{"$f":"+Hist_passTTT!Q93+Hist_PassAVC!Q93","v":12042.85},null,2.9447068949497026E-2,421008.85,null,1.9346000000000001,784935,390084,1.9164004236450172,null,87270,228850,125912,397227,138979,1,null,390083.83333333331,11611.163333333332,401694.99666666664]
[null,"2016-04-30",{"$f":"+Hist_passTTT!C94+Hist_PassAVC!C94","v":2},{"$f":"+Hist_passTTT!D94+Hist_PassAVC!D94","v":77331},{"$f":"+Hist_passTTT!E94","v":2.67},{"$f":"+Hist_passTTT!F94+Hist_PassAVC!F94","v":233500},{"$f":"+Hist_passTTT!G94","v":2.9},{"$f":"+Hist_passTTT!H94+Hist_PassAVC!H94","v":179056},{"$f":"+Hist_passTTT!I94","v":1.1000000000000001},{"$f":"+Hist_passTTT!J94+Hist_PassAVC!J94","v":349092},{"$f":"+Hist_passTTT!K94","v":2.67},838979,753805.62172284652,{"$f":"+Hist_passTTT!N94+Hist_PassAVC!N94","v":146129},{"$f":"+Hist_passTTT!O94+Hist_PassAVC!O94","v":985108},{"$f":"+Hist_passTTT!P94+Hist_PassAVC!P94","v":389326},{"$f":"+Hist_passTTT!Q94+Hist_PassAVC!Q94","v":11470.55},null,2.9462584055521591E-2,400796.55,null,1.8808,774655,390225,1.8906186601746855,null,83779,228872,125792,390464,139310,1,null,390224.66666666669,11659.095833333335,401883.76250000001]
[null,"2016-05-31",{"$f":"+Hist_passTTT!C95+Hist_PassAVC!C95","v":2},{"$f":"+Hist_passTTT!D95+Hist_PassAVC!D95","v":87934},{"$f":"+Hist_passTTT!E95","v":2.67},{"$f":"+Hist_passTTT!F95+Hist_PassAVC!F95","v":229384},{"$f":"+Hist_passTTT!G95","v":2.9},{"$f":"+Hist_passTTT!H95+Hist_PassAVC!H95","v":200750},{"$f":"+Hist_passTTT!I95","v":1.1000000000000001},{"$f":"+Hist_passTTT!J95+Hist_PassAVC!J95","v":407824},{"$f":"+Hist_passTTT!K95","v":2.67},925892,827607.66292134835,{"$f":"+Hist_passTTT!N95+Hist_PassAVC!N95","v":148897},{"$f":"+Hist_passTTT!O95+Hist_PassAVC!O95","v":1074789},{"$f":"+Hist_passTTT!P95+Hist_PassAVC!P95","v":400313},{"$f":"+Hist_passTTT!Q95+Hist_PassAVC!Q95","v":11395.91},null,2.846749918189017E-2,411708.91,null,2.0102000000000002,770764,390718,1.8787487455938869,null,82768,229060,126697,387007,139803,1,null,390718.33333333331,11583.910000000002,402302.24333333329]
[null,"2016-06-30",{"$f":"+Hist_passTTT!C96+Hist_PassAVC!C96","v":2},{"$f":"+Hist_passTTT!D96+Hist_PassAVC!D96","v":90448},{"$f":"+Hist_passTTT!E96","v":2.67},{"$f":"+Hist_passTTT!F96+Hist_PassAVC!F96","v":231045},{"$f":"+Hist_passTTT!G96","v":2.9},{"$f":"+Hist_passTTT!H96+Hist_PassAVC!H96","v":201179},{"$f":"+Hist_passTTT!I96","v":1.1000000000000001},{"$f":"+Hist_passTTT!J96+Hist_PassAVC!J96","v":423140},{"$f":"+Hist_passTTT!K96","v":2.67},945812,847418.48689138587,{"$f":"+Hist_passTTT!N96+Hist_PassAVC!N96","v":149823},{"$f":"+Hist_passTTT!O96+Hist_PassAVC!O96","v":1095635},{"$f":"+Hist_passTTT!P96+Hist_PassAVC!P96","v":402847},{"$f":"+Hist_passTTT!Q96+Hist_PassAVC!Q96","v":12177},null,3.0227356788060974E-2,415024,null,2.0419,768729,391847,1.8683895937517885,null,81885,229310,128218,384957,140456,1,null,391846.83333333331,11656.733333333335,403503.56666666665]
[null,"2016-07-31",{"$f":"+Hist_passTTT!C97+Hist_PassAVC!C97","v":2},{"$f":"+Hist_passTTT!D97+Hist_PassAVC!D97","v":89680},{"$f":"+Hist_passTTT!E97","v":2.67},{"$f":"+Hist_passTTT!F97+Hist_PassAVC!F97","v":218851},{"$f":"+Hist_passTTT!G97","v":2.9},{"$f":"+Hist_passTTT!H97+Hist_PassAVC!H97","v":92198},{"$f":"+Hist_passTTT!I97","v":1.1000000000000001},{"$f":"+Hist_passTTT!J97+Hist_PassAVC!J97","v":391320},{"$f":"+Hist_passTTT!K97","v":2.67},792049,756687.5280898877,{"$f":"+Hist_passTTT!N97+Hist_PassAVC!N97","v":146827},{"$f":"+Hist_passTTT!O97+Hist_PassAVC!O97","v":938876},{"$f":"+Hist_passTTT!P97+Hist_PassAVC!P97","v":382166},{"$f":"+Hist_passTTT!Q97+Hist_PassAVC!Q97","v":11529.14},null,3.0167885159852002E-2,393695.14,null,1.9219999999999999,762129,390418,1.8591282749697575,null,80539,228550,127933,380646,141152,1,null,390417.83333333331,11622.515833333333,402040.34916666662]
[null,"2016-08-31",{"$f":"+Hist_passTTT!C98+Hist_PassAVC!C98","v":2},{"$f":"+Hist_passTTT!D98+Hist_PassAVC!D98","v":92207},{"$f":"+Hist_passTTT!E98","v":2.67},{"$f":"+Hist_passTTT!F98+Hist_PassAVC!F98","v":236259},{"$f":"+Hist_passTTT!G98","v":2.9},{"$f":"+Hist_passTTT!H98+Hist_PassAVC!H98","v":199630},{"$f":"+Hist_passTTT!I98","v":1.1000000000000001},{"$f":"+Hist_passTTT!J98+Hist_PassAVC!J98","v":425354},{"$f":"+Hist_passTTT!K98","v":2.67},953450,856416.46816479391,{"$f":"+Hist_passTTT!N98+Hist_PassAVC!N98","v":156513},{"$f":"+Hist_passTTT!O98+Hist_PassAVC!O98","v":1109963},{"$f":"+Hist_passTTT!P98+Hist_PassAVC!P98","v":409826},{"$f":"+Hist_passTTT!Q98+Hist_PassAVC!Q98","v":12638.75},null,3.0839307413390072E-2,422464.75,null,2.0272000000000001,764443,391767,1.8583519091218819,null,80155,229451,132618,380435,142087,1,null,391766.5,11667.058333333334,403433.55833333335]
[null,"2016-09-30",{"$f":"+Hist_passTTT!C99+Hist_PassAVC!C99","v":2},{"$f":"+Hist_passTTT!D99+Hist_PassAVC!D99","v":88935},{"$f":"+Hist_passTTT!E99","v":2.67},{"$f":"+Hist_passTTT!F99+Hist_PassAVC!F99","v":219400},{"$f":"+Hist_passTTT!G99","v":2.9},{"$f":"+Hist_passTTT!H99+Hist_PassAVC!H99","v":201611},{"$f":"+Hist_passTTT!I99","v":1.1000000000000001},{"$f":"+Hist_passTTT!J99+Hist_PassAVC!J99","v":406192},{"$f":"+Hist_passTTT!K99","v":2.67},916138,816487.33707865165,{"$f":"+Hist_passTTT!N99+Hist_PassAVC!N99","v":155815},{"$f":"+Hist_passTTT!O99+Hist_PassAVC!O99","v":1071953},{"$f":"+Hist_passTTT!P99+Hist_PassAVC!P99","v":388037},{"$f":"+Hist_passTTT!Q99+Hist_PassAVC!Q99","v":13472.92},null,3.4720709623051411E-2,401509.92,null,2.0335000000000001,764003,390682,1.8624403089006012,null,80270,229757,137130,377689,143189,1,null,390681.75,11765.281666666668,402447.03166666668]
[null,"2016-10-31",{"$f":"+Hist_passTTT!C100+Hist_PassAVC!C100","v":2},{"$f":"+Hist_passTTT!D100+Hist_PassAVC!D100","v":88456},{"$f":"+Hist_passTTT!E100","v":2.67},{"$f":"+Hist_passTTT!F100+Hist_PassAVC!F100","v":220426},{"$f":"+Hist_passTTT!G100","v":2.9},{"$f":"+Hist_passTTT!H100+Hist_PassAVC!H100","v":178174},{"$f":"+Hist_passTTT!I100","v":1.1000000000000001},{"$f":"+Hist_passTTT!J100+Hist_PassAVC!J100","v":382086},{"$f":"+Hist_passTTT!K100","v":2.67},869142,783361.0262172285,{"$f":"+Hist_passTTT!N100+Hist_PassAVC!N100","v":153612},{"$f":"+Hist_passTTT!O100+Hist_PassAVC!O100","v":1022754},{"$f":"+Hist_passTTT!P100+Hist_PassAVC!P100","v":384104},{"$f":"+Hist_passTTT!Q100+Hist_PassAVC!Q100","v":13241.73},null,3.4474335075916941E-2,397345.73,null,1.9715,761465,389181,1.8634125558667096,null,80943,229265,140509,373620,144223,1,null,389180.83333333331,11869.839166666667,401050.67249999999]
[null,"2016-11-30",{"$f":"+Hist_passTTT!C101+Hist_PassAVC!C101","v":2},{"$f":"+Hist_passTTT!D101+Hist_PassAVC!D101","v":84382},{"$f":"+Hist_passTTT!E101","v":2.67},{"$f":"+Hist_passTTT!F101+Hist_PassAVC!F101","v":208150},{"$f":"+Hist_passTTT!G101","v":2.9},{"$f":"+Hist_passTTT!H101+Hist_PassAVC!H101","v":144875},{"$f":"+Hist_passTTT!I101","v":1.1000000000000001},{"$f":"+Hist_passTTT!J101+Hist_PassAVC!J101","v":383877},{"$f":"+Hist_passTTT!K101","v":2.67},821284,754025.85393258417,{"$f":"+Hist_passTTT!N101+Hist_PassAVC!N101","v":153140},{"$f":"+Hist_passTTT!O101+Hist_PassAVC!O101","v":974424},{"$f":"+Hist_passTTT!P101+Hist_PassAVC!P101","v":372405},{"$f":"+Hist_passTTT!Q101+Hist_PassAVC!Q101","v":12888.970000000001},null,3.461008847894094E-2,385293.97,null,1.9570000000000001,758983,388037,1.8628145057841194,null,81775,227870,141103,371576,145412,1,null,388037.08333333331,11991.223333333333,400028.30666666664]
[null,"2016-12-31",{"$f":"+Hist_passTTT!C102+Hist_PassAVC!C102","v":2},{"$f":"+Hist_passTTT!D102+Hist_PassAVC!D102","v":83717},{"$f":"+Hist_passTTT!E102","v":2.98},{"$f":"+Hist_passTTT!F102+Hist_PassAVC!F102","v":207693},{"$f":"+Hist_passTTT!G102","v":3.25},{"$f":"+Hist_passTTT!H102+Hist_PassAVC!H102","v":72894},{"$f":"+Hist_passTTT!I102","v":1.1000000000000001},{"$f":"+Hist_passTTT!J102+Hist_PassAVC!J102","v":367570},{"$f":"+Hist_passTTT!K102","v":2.98},731874,704705.00335570471,{"$f":"+Hist_passTTT!N102+Hist_PassAVC!N102","v":143174},{"$f":"+Hist_passTTT!O102+Hist_PassAVC!O102","v":875048},{"$f":"+Hist_passTTT!P102+Hist_PassAVC!P102","v":386009},{"$f":"+Hist_passTTT!Q102+Hist_PassAVC!Q102","v":12818.880000000001},null,3.3208759381257953E-2,398827.88,null,1.7668999999999999,755013,387926,1.8536009445100354,null,83073,226054,142054,372969,146458,1,null,387926.41666666669,12111.642500000002,400038.0591666667]
[null,"2017-01-31",{"$f":"+Hist_passTTT!C103+Hist_PassAVC!C103","v":2},{"$f":"+Hist_passTTT!D103+Hist_PassAVC!D103","v":88764},{"$f":"+Hist_passTTT!E103","v":2.98},{"$f":"+Hist_passTTT!F103+Hist_PassAVC!F103","v":197420},{"$f":"+Hist_passTTT!G103","v":3.25},{"$f":"+Hist_passTTT!H103+Hist_PassAVC!H103","v":7045},{"$f":"+Hist_passTTT!I103","v":1.1000000000000001},{"$f":"+Hist_passTTT!J103+Hist_PassAVC!J103","v":354673},{"$f":"+Hist_passTTT!K103","v":2.98},647902,661344.55033557047,{"$f":"+Hist_passTTT!N103+Hist_PassAVC!N103","v":139881},{"$f":"+Hist_passTTT!O103+Hist_PassAVC!O103","v":787783},{"$f":"+Hist_passTTT!P103+Hist_PassAVC!P103","v":376223},{"$f":"+Hist_passTTT!Q103+Hist_PassAVC!Q103","v":12265.325000000001},null,3.2601209920711922E-2,388488.32500000001,null,1.7023999999999999,763137,388770,1.869478465049111,null,85180,224682,142535,380304,148161,1,null,388770.08333333331,12252.566250000002,401022.64958333329]
[null,"2017-02-28",{"$f":"+Hist_passTTT!C104+Hist_PassAVC!C104","v":2},{"$f":"+Hist_passTTT!D104+Hist_PassAVC!D104","v":82813},{"$f":"+Hist_passTTT!E104","v":2.98},{"$f":"+Hist_passTTT!F104+Hist_PassAVC!F104","v":211480},{"$f":"+Hist_passTTT!G104","v":3.25},{"$f":"+Hist_passTTT!H104+Hist_PassAVC!H104","v":90342},{"$f":"+Hist_passTTT!I104","v":1.1000000000000001},{"$f":"+Hist_passTTT!J104+Hist_PassAVC!J104","v":355333},{"$f":"+Hist_passTTT!K104","v":2.98},739968,702134.65771812084,{"$f":"+Hist_passTTT!N104+Hist_PassAVC!N104","v":136773},{"$f":"+Hist_passTTT!O104+Hist_PassAVC!O104","v":876741},{"$f":"+Hist_passTTT!P104+Hist_PassAVC!P104","v":349697},{"$f":"+Hist_passTTT!Q104+Hist_PassAVC!Q104","v":12031.11},null,3.4404384367037751E-2,361728.11,null,1.9411,768300,387493,1.8883290426260233,null,86589,222552,146507,384915,148925,1,null,387493.25,12331.094583333334,399824.34458333335]
[null,"2017-03-31",{"$f":"+Hist_passTTT!C105+Hist_PassAVC!C105","v":2},{"$f":"+Hist_passTTT!D105+Hist_PassAVC!D105","v":100376},{"$f":"+Hist_passTTT!E105","v":2.98},{"$f":"+Hist_passTTT!F105+Hist_PassAVC!F105","v":242423},{"$f":"+Hist_passTTT!G105","v":3.25},{"$f":"+Hist_passTTT!H105+Hist_PassAVC!H105","v":203220},{"$f":"+Hist_passTTT!I105","v":1.1000000000000001},{"$f":"+Hist_passTTT!J105+Hist_PassAVC!J105","v":439785},{"$f":"+Hist_passTTT!K105","v":2.98},985804,879562.59395973163,{"$f":"+Hist_passTTT!N105+Hist_PassAVC!N105","v":172979},{"$f":"+Hist_passTTT!O105+Hist_PassAVC!O105","v":1158783},{"$f":"+Hist_passTTT!P105+Hist_PassAVC!P105","v":403808},{"$f":"+Hist_passTTT!Q105+Hist_PassAVC!Q105","v":13418.375},null,3.3229591786195417E-2,417226.375,null,2.1080999999999999,774307,387063,1.9052072610795607,null,87920,221336,147581,390521,150297,1,null,387063.41666666669,12445.721666666666,399509.13833333337]
[null,"2017-04-30",{"$f":"+Hist_passTTT!C106+Hist_PassAVC!C106","v":2},{"$f":"+Hist_passTTT!D106+Hist_PassAVC!D106","v":77250},{"$f":"+Hist_passTTT!E106","v":2.98},{"$f":"+Hist_passTTT!F106+Hist_PassAVC!F106","v":201482},{"$f":"+Hist_passTTT!G106","v":3.25},{"$f":"+Hist_passTTT!H106+Hist_PassAVC!H106","v":173109},{"$f":"+Hist_passTTT!I106","v":1.1000000000000001},{"$f":"+Hist_passTTT!J106+Hist_PassAVC!J106","v":349972},{"$f":"+Hist_passTTT!K106","v":2.98},801813,710858.37583892618,{"$f":"+Hist_passTTT!N106+Hist_PassAVC!N106","v":139574},{"$f":"+Hist_passTTT!O106+Hist_PassAVC!O106","v":941387},{"$f":"+Hist_passTTT!P106+Hist_PassAVC!P106","v":354842},{"$f":"+Hist_passTTT!Q106+Hist_PassAVC!Q106","v":12906.325000000001},null,3.6372033186601364E-2,367748.32500000001,null,1.9330000000000001,771282,384190,1.9119557659342661,null,87914,218668,147086,390594,149751,1,null,384189.75,12565.369583333333,396755.11958333332]
[null,"2017-05-31",{"$f":"+Hist_passTTT!C107+Hist_PassAVC!C107","v":2},{"$f":"+Hist_passTTT!D107+Hist_PassAVC!D107","v":80290},{"$f":"+Hist_passTTT!E107","v":2.98},{"$f":"+Hist_passTTT!F107+Hist_PassAVC!F107","v":226015},{"$f":"+Hist_passTTT!G107","v":3.25},{"$f":"+Hist_passTTT!H107+Hist_PassAVC!H107","v":202061},{"$f":"+Hist_passTTT!I107","v":1.1000000000000001},{"$f":"+Hist_passTTT!J107+Hist_PassAVC!J107","v":380338},{"$f":"+Hist_passTTT!K107","v":2.98},888704,781707.14429530199,{"$f":"+Hist_passTTT!N107+Hist_PassAVC!N107","v":153017},{"$f":"+Hist_passTTT!O107+Hist_PassAVC!O107","v":1041721},{"$f":"+Hist_passTTT!P107+Hist_PassAVC!P107","v":405134},{"$f":"+Hist_passTTT!Q107+Hist_PassAVC!Q107","v":14027.375},null,3.4624037972621403E-2,419161.375,null,1.8649,{"$f":"ROUND((+AA107*E107+AB107*G107+AC107*I107+AD107*K107)/K107,0)","v":768087},{"$f":"IF($AF107=0,0,ROUND(SUM(P96:P107)/SUM($AF96:$AF107),0))","v":384592},{"$f":"+W107/(X107*1.05)","v":1.9020453586435198},null,{"$f":"IF($AF107=0,0,ROUND(SUM(D96:D107)/SUM($AF96:$AF107),0))","v":87277},{"$f":"IF($AF107=0,0,ROUND(SUM(F96:F107)/SUM($AF96:$AF107),0))","v":218387},{"$f":"IF($AF107=0,0,ROUND(SUM(H96:H107)/SUM($AF96:$AF107),0))","v":147195},{"$f":"IF($AF107=0,0,ROUND(SUM(J96:J107)/SUM($AF96:$AF107),0))","v":388303},{"$f":"IF($AF107=0,0,ROUND(SUM(N96:N107)/SUM($AF96:$AF107),0))","v":150094},1,null,{"$f":"IF($AF107=0,0,SUM(P96:P107)/SUM($AF96:$AF107))","v":384591.5},12784.658333333333,{"$f":"+AH107+AI107","v":397376.15833333333}]
[null,"2017-06-30",{"$f":"+Hist_passTTT!C108+Hist_PassAVC!C108","v":2},{"$f":"+Hist_passTTT!D108+Hist_PassAVC!D108","v":79240},{"$f":"+Hist_passTTT!E108","v":2.98},{"$f":"+Hist_passTTT!F108+Hist_PassAVC!F108","v":213414},{"$f":"+Hist_passTTT!G108","v":3.25},{"$f":"+Hist_passTTT!H108+Hist_PassAVC!H108","v":179668},{"$f":"+Hist_passTTT!I108","v":1.1000000000000001},{"$f":"+Hist_passTTT!J108+Hist_PassAVC!J108","v":362118},{"$f":"+Hist_passTTT!K108","v":2.98},834440,740428.57046979852,{"$f":"+Hist_passTTT!N108+Hist_PassAVC!N108","v":144185},{"$f":"+Hist_passTTT!O108+Hist_PassAVC!O108","v":978625},{"$f":"+Hist_passTTT!P108+Hist_PassAVC!P108","v":391247},{"$f":"+Hist_passTTT!Q108+Hist_PassAVC!Q108","v":12996.970000000001},null,3.3219347368797718E-2,404243.97,null,1.8315999999999999,759805,383625,1.8862790733758477,null,86343,216918,145402,383218,149624,1,null,383624.83333333331,12852.989166666666,396477.82250000001]
[null,"2017-07-31",{"$f":"+Hist_passTTT!C109+Hist_PassAVC!C109","v":2},{"$f":"+Hist_passTTT!D109+Hist_PassAVC!D109","v":81142},{"$f":"+Hist_passTTT!E109","v":2.98},{"$f":"+Hist_passTTT!F109+Hist_PassAVC!F109","v":217062},{"$f":"+Hist_passTTT!G109","v":3.25},{"$f":"+Hist_passTTT!H109+Hist_PassAVC!H109","v":109301},{"$f":"+Hist_passTTT!I109","v":1.1000000000000001},{"$f":"+Hist_passTTT!J109+Hist_PassAVC!J109","v":358409},{"$f":"+Hist_passTTT!K109","v":2.98},765914,716625.69798657717,{"$f":"+Hist_passTTT!N109+Hist_PassAVC!N109","v":147313},{"$f":"+Hist_passTTT!O109+Hist_PassAVC!O109","v":913227},{"$f":"+Hist_passTTT!P109+Hist_PassAVC!P109","v":386960},{"$f":"+Hist_passTTT!Q109+Hist_PassAVC!Q109","v":13362.83},null,3.4532845772172832E-2,400322.83,null,1.7901,756714,384024,1.876653542486928,null,85631,216769,146828,380476,149665,1,null,384024.33333333331,13005.796666666663,397030.13]
[null,"2017-08-31",{"$f":"+Hist_passTTT!C110+Hist_PassAVC!C110","v":2},{"$f":"+Hist_passTTT!D110+Hist_PassAVC!D110","v":86978},{"$f":"+Hist_passTTT!E110","v":2.98},{"$f":"+Hist_passTTT!F110+Hist_PassAVC!F110","v":237093},{"$f":"+Hist_passTTT!G110","v":3.25},{"$f":"+Hist_passTTT!H110+Hist_PassAVC!H110","v":185679},{"$f":"+Hist_passTTT!I110","v":1.1000000000000001},{"$f":"+Hist_passTTT!J110+Hist_PassAVC!J110","v":390412},{"$f":"+Hist_passTTT!K110","v":2.98},900162,804503.80872483214,{"$f":"+Hist_passTTT!N110+Hist_PassAVC!N110","v":160712},{"$f":"+Hist_passTTT!O110+Hist_PassAVC!O110","v":1060874},{"$f":"+Hist_passTTT!P110+Hist_PassAVC!P110","v":404711},{"$f":"+Hist_passTTT!Q110+Hist_PassAVC!Q110","v":14048.375},null,3.4712115559003831E-2,418759.375,null,1.9212,753012,383598,1.8695464671721065,null,85195,216838,145665,377564,150015,1,null,383598.08333333331,13123.265416666667,396721.34875]
[null,"2017-09-30",{"$f":"+Hist_passTTT!C111+Hist_PassAVC!C111","v":2},{"$f":"+Hist_passTTT!D111+Hist_PassAVC!D111","v":80256},{"$f":"+Hist_passTTT!E111","v":2.98},{"$f":"+Hist_passTTT!F111+Hist_PassAVC!F111","v":222777},{"$f":"+Hist_passTTT!G111","v":3.25},{"$f":"+Hist_passTTT!H111+Hist_PassAVC!H111","v":190483},{"$f":"+Hist_passTTT!I111","v":1.1000000000000001},{"$f":"+Hist_passTTT!J111+Hist_PassAVC!J111","v":366574},{"$f":"+Hist_passTTT!K111","v":2.98},860090,760104.01006711414,{"$f":"+Hist_passTTT!N111+Hist_PassAVC!N111","v":146135},{"$f":"+Hist_passTTT!O111+Hist_PassAVC!O111","v":1006225},{"$f":"+Hist_passTTT!P111+Hist_PassAVC!P111","v":375785},{"$f":"+Hist_passTTT!Q111+Hist_PassAVC!Q111","v":13542.695},null,3.6038412922282687E-2,389327.69500000001,null,1.9523999999999999,748953,382577,1.8644313992439989,null,84472,217120,144738,374262,149208,1,null,382577.08333333331,13129.080000000002,395706.16333333333]
[null,"2017-10-31",{"$f":"+Hist_passTTT!C112+Hist_PassAVC!C112","v":2},{"$f":"+Hist_passTTT!D112+Hist_PassAVC!D112","v":81781},{"$f":"+Hist_passTTT!E112","v":2.98},{"$f":"+Hist_passTTT!F112+Hist_PassAVC!F112","v":238855},{"$f":"+Hist_passTTT!G112","v":3.25},{"$f":"+Hist_passTTT!H112+Hist_PassAVC!H112","v":181041},{"$f":"+Hist_passTTT!I112","v":1.1000000000000001},{"$f":"+Hist_passTTT!J112+Hist_PassAVC!J112","v":381440},{"$f":"+Hist_passTTT!K112","v":2.98},883117,790544.43959731539,{"$f":"+Hist_passTTT!N112+Hist_PassAVC!N112","v":151574},{"$f":"+Hist_passTTT!O112+Hist_PassAVC!O112","v":1034691},{"$f":"+Hist_passTTT!P112+Hist_PassAVC!P112","v":394778},{"$f":"+Hist_passTTT!Q112+Hist_PassAVC!Q112","v":19606.325000000001},null,4.966417834833755E-2,414384.32500000001,null,1.9077999999999999,750105,383467,1.8629652989324095,null,83916,218655,144977,374208,149038,1,null,383466.58333333331,13659.462916666669,397126.04624999996]
[null,"2017-11-30",{"$f":"+Hist_passTTT!C113+Hist_PassAVC!C113","v":0},{"$f":"+Hist_passTTT!D113+Hist_PassAVC!D113","v":0},{"$f":"+Hist_passTTT!E113","v":2.98},{"$f":"+Hist_passTTT!F113+Hist_PassAVC!F113","v":0},{"$f":"+Hist_passTTT!G113","v":3.25},{"$f":"+Hist_passTTT!H113+Hist_PassAVC!H113","v":0},{"$f":"+Hist_passTTT!I113","v":1.1000000000000001},{"$f":"+Hist_passTTT!J113+Hist_PassAVC!J113","v":0},{"$f":"+Hist_passTTT!K113","v":2.98},0,0,{"$f":"+Hist_passTTT!N113+Hist_PassAVC!N113","v":0},{"$f":"+Hist_passTTT!O113+Hist_PassAVC!O113","v":0},{"$f":"+Hist_passTTT!P113+Hist_PassAVC!P113","v":0},{"$f":"+Hist_passTTT!Q113+Hist_PassAVC!Q113","v":0},null,null,0,null,0,{"$f":"IF(S113=0,0,ROUND(SUM(M99:M113)/SUM(AF99:AF113),0))","v":0},{"$f":"IF(T113=0,0,ROUND(SUM(T102:T113)/SUM(AF102:AF113),0))","v":0},null,null,{"$f":"IF($AF113=0,0,SUM(D102:D113)/SUM($AF102:$AF113))","v":0},{"$f":"IF($AF113=0,0,SUM(F102:F113)/SUM($AF102:$AF113))","v":0},{"$f":"IF($AF113=0,0,SUM(H102:H113)/SUM($AF102:$AF113))","v":0},{"$f":"IF($AF113=0,0,SUM(J102:J113)/SUM($AF102:$AF113))","v":0},null,0,null,{"$f":"IF($AF113=0,0,SUM(M102:M113)/SUM($AF102:$AF113))","v":0},0,0]
[null,"2017-12-31",{"$f":"+Hist_passTTT!C114+Hist_PassAVC!C114","v":0},{"$f":"+Hist_passTTT!D114+Hist_PassAVC!D114","v":0},{"$f":"+Hist_passTTT!E114","v":2.98},{"$f":"+Hist_passTTT!F114+Hist_PassAVC!F114","v":0},{"$f":"+Hist_passTTT!G114","v":3.25},{"$f":"+Hist_passTTT!H114+Hist_PassAVC!H114","v":0},{"$f":"+Hist_passTTT!I114","v":1.1000000000000001},{"$f":"+Hist_passTTT!J114+Hist_PassAVC!J114","v":0},{"$f":"+Hist_passTTT!K114","v":2.98},0,0,{"$f":"+Hist_passTTT!N114+Hist_PassAVC!N114","v":0},{"$f":"+Hist_passTTT!O114+Hist_PassAVC!O114","v":0},{"$f":"+Hist_passTTT!P114+Hist_PassAVC!P114","v":0},{"$f":"+Hist_passTTT!Q114+Hist_PassAVC!Q114","v":0},null,null,0,null,0,{"$f":"IF(S114=0,0,ROUND(SUM(M100:M114)/SUM(AF100:AF114),0))","v":0},{"$f":"IF(T114=0,0,ROUND(SUM(T103:T114)/SUM(AF103:AF114),0))","v":0},null,null,{"$f":"IF($AF114=0,0,SUM(D103:D114)/SUM($AF103:$AF114))","v":0},{"$f":"IF($AF114=0,0,SUM(F103:F114)/SUM($AF103:$AF114))","v":0},{"$f":"IF($AF114=0,0,SUM(H103:H114)/SUM($AF103:$AF114))","v":0},{"$f":"IF($AF114=0,0,SUM(J103:J114)/SUM($AF103:$AF114))","v":0},null,0,null,0,0,0]