{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Depreciação","Custos Diversos","Plan4 R$ Pessoal","Plan2 R$ Pessoal","Q.Frota","MO Oper_Adm.","MO Oper_Adm 11 em diante","FU Folha FGV","FU Folha FGV 11 em diante","Folha","Enc.Sociais","Custos Variáveis","Lucro","Dados Passag e km","Plan 3 Custo Capital","Custo de Capital B","FC Pág.1","FC Pág.2","FC Pág.3","CC","Investimento Frota"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":26,"defined_names":2088,"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":"Depreciação","index":0,"n_rows":52,"n_cols":5,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,3,51,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4]]}
["URBI"]
[]
["Estudo de Viabilidade Econômica Financeira ",null,null,"Lote (Bacia): 3"]
[]
[]
["Notas Explicativas"]
[]
["O critério de depreciação utilizado para a frota é o contábil, com parcelas de depreciação constantes no tempo."]
["O prazo de depreciação considerado foi de 4 anos."]
["O valor residual empregado é o dado no item \"Dados dos veículos\" da Planilha 3."]
["Os fatores de depreciação por faixa etária dos veículos é dada abaixo:"]
[]
[null,"Ano","Mini-","Básico","Articu-"]
[null,null,"ônibus",null,"lado"]
[null,1,0.2,0.2,0.21249999999999999]
[null,2,0.2,0.2,0.21249999999999999]
[null,3,0.2,0.2,0.21249999999999999]
[null,4,0.2,0.2,0.21249999999999999]
[null,5]
[]
[]
["O valor da venda considerado corresponde ao valor do veículo novo sem pneus deduzido do valor da depreciação"]
[]
["Para as instalações, o método de depreciação é linear, com os seguintes critérios:"]
[]
["Edificações de garagem: ",null,"Vida útil",20,"anos"]
[null,null,"Valor residual","sem"]
[]
["Instalações e equipamentos de garagem",null,"Vida útil",10,"anos"]
[null,null,"Valor residual","sem"]
[]
[]
["Para os equipamentos do SIM e vigilância o método de depreciação é linear, com os seguintes critérios"]
[]
["Equipamentos embargados",null,"Vida útil",5,"anos"]
[null,null,"Valor residual","sem"]
[]
["Centro de Controle Operacional da empresa",null,"Vida útil",10,"anos"]
[null,null,"Valor residual","sem"]
[]
[]
[]
[null,"DEPRECIAÇÃO DA FROTA ACRESCENTADA"]
["Tipo de Ônibus","Licitada","Acrescida","Frota Total","R$ Deprec."]
[null,null,null,null,"Mês/Carro"]
["Ônibus Básico",{"$f":"Q.Frota!F22","v":352},{"$f":"Q.Frota!F34-B46","v":0},{"$f":"B46+C46","v":352},{"$f":"'Plan 3 Custo Capital'!E33/12/B46","v":3788.04709493371}]
["Depreciação Anual",null,"Início Ano 2",{"$f":"E46*12*C46","v":0}]
[null,null,"Ano 3",{"$f":"D47","v":0}]
[null,null,"Ano 4",0]
[null,null,"Ano 5",0]
[null,null,"Ano 9",0]
[null,null,"Ano 10",0]

{"sheet":"Custos Diversos","index":1,"n_rows":87,"n_cols":14,"rows_kept":87,"cut":false,"hidden":false,"merged":[[24,5,24,8],[41,5,41,7],[48,6,48,8]]}
[]
[null,"Bilhetagem (Investimento)"]
[null,"Histórico","Status","Miniônibus","Ônibus Básico","Articulado","R$ Total Ano 0","R$ Total Ano 6"]
[null,"Valor por ônibus","R$",6500,{"$f":"E5/Q.Frota!F5","v":6499.2613636363603},{"$f":"F5/Q.Frota!L5","v":6411.3636363636397}]
[null,"Valor total","R$",{"$f":"D4*Q.Frota!C5","v":513500},2287740,211575,{"$f":"D5+E5+F5","v":3012815},{"$f":"G5","v":3012815}]
[]
[]
[null,"Monitoramento (Investimento)"]
[null,"Histórico","Status","Miniônibus","Ônibus Básico","Articulado","R$ Total Ano 0","R$ Total Ano 6"]
[null,"Valor por ônibus","R$",{"$f":"D11/Q.Frota!C5","v":3500},{"$f":"E11/Q.Frota!F5","v":3499.6022727272698},{"$f":"F11/Q.Frota!L5","v":3452.2727272727302}]
[null,"Valor total","R$",276500,1231860,113925,{"$f":"D11+E11+F11","v":1622285},{"$f":"G11","v":1622285}]
[]
[]
[null,"Paineis (Investimento)",null,"14 midis vencidos não vendidos",null,null,null,null,null,null,null,null,{"$f":"D17/79","v":1979.746835443038},"2 monitores"]
[null,"Histórico","Status","Miniônibus","Ônibus Básico","Articulado","R$ Total Ano 0","R$ Total Ano 6"]
[null,"Valor por ônibus","R$",{"$f":"D17/92","v":1700},{"$f":"E17/352","v":2550},{"$f":"F17/33","v":2550},null,null,null,null,null,null,{"$f":"M14/2","v":989.87341772151899},"cada mon"]
[null,"Valor total","R$",{"$f":"(Q.Frota!C38*(850*2))","v":156400},{"$f":"(850*3)*352","v":897600},{"$f":"(850*3)*33","v":84150},{"$f":"D17+E17+F17","v":1138150},{"$f":"G17","v":1138150}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M16*3","v":2969.6202531645567}]
[]
[null,"Terreno (Investimento)"]
[null,"Histórico","Status","Total Ano 0"]
[null,"Valor total","R$",13302512.5628141]
[]
[]
[null,"Edificações e Equipamentos de Garagem",null,null,null,"DEPRECIAÇÃO",null,null,null,"R$"]
[null,"Histórico","Status","Total Ano 0","Total Ano 6","Taxa Ano","Período","Deprec.10 anos","R$ Anual","Revenda"]
[null,"Edifícios","R$",7759798.9949748702,0,0.04,25,{"$f":"D27*F27*10","v":3103919.5979899499},{"$f":"H27/10","v":310391.959798995},{"$f":"D27-H27","v":4655879.3969849199},null,null,{"$f":"79+352+33","v":464}]
[null,"Instalações e Benfeitorias","R$",500000,0,0.05,20,250000,25000,250000]
[null,"Equips. de manutenção","R$",450000,0,0.1,10,450000,45000,0]
[null,"Móveis e Utensílios","R$",200000,0,0.1,10,200000,20000,0]
[null,"Equips. de Comunicação","R$",16000,{"$f":"D31","v":16000},0.2,5,32000,3200,0]
[null,"Equips. Informática e Software","R$",150000,150000,0.2,5,300000,30000,0]
[null,"Equips Limpeza e Abastecimento","R$",887120,0,0.1,5,887120,88712,0]
[null,"Bens Patrimoniais Diversos","R$",100000,100000,0.2,5,200000,20000,0]
[null,"Total Geral","R$",{"$f":"SUM(D27:D34)","v":10062918.9949749},266000,null,null,null,null,{"$f":"SUM(J27:J34)","v":4905879.3969849199}]
[]
[]
[null,"Histórico","Status","Total Ano 0","Total Ano 6","Taxa Ano","Período","Deprec.10 anos","R$ Anual"]
[null,"Equips.SIM e Sist.Vigilância","R$",{"$f":"H5+H11+H17","v":5773250},{"$f":"D39","v":5773250},0.2,5,{"$f":"D39*F39*10","v":11546500},{"$f":"H39/10","v":1154650}]
[]
[]
[null,"Veículos de Apoio",null,null,null,"Revenda",null,null,"Depreciação"]
[null,"Histórico","Status","Total Ano 0","Total Ano 6","Tx.","Ano 6","Ano 10","R$ Anual"]
[null,"Veíc. de Suporte Operacional","R$",125000,{"$f":"D44","v":125000},0.4,{"$f":"D44*F44","v":50000},{"$f":"E44*F44","v":50000},{"$f":"(D44*60%)/5","v":15000}]
[null,"Veíc. Uso Administrativo","R$",125000,125000,0.4,50000,50000,15000]
[null,"Total Geral","R$",{"$f":"SUM(D44:D45)","v":250000},250000,"Total",{"$f":"SUM(G44:G45)","v":100000},100000,30000]
[]
[]
[null,"CUSTOS ADMINISTRATIVOS DIVERSOS",null,null,"R$ Total"]
[null,"DESPESAS ADMINISTRATIVAS","Status","R$/veic/mês",{"$f":"Q.Frota!T5","v":441}]
[null,"Água e esgoto","R$",34.490454259571102,{"$f":"D51*$E$50","v":15210.290328470899}]
[null,"Assessoria jurídica e contáfil","R$",59.851082391608699,26394.327334699399]
[null,"Certificações","R$",8.4535427106791907,3728.0123354095199]
[null,"Conservação de Máq. e equips.","R$",14.201951753941,6263.0607234879999]
[null,"Desp.bancárias e transp. valores","R$",17.3913043478261,7669.5652173913004]
[null,"Despesas com veículos auxiliares","R$",19.274077380348601,8499.8681247337099]
[null,"Despesas de copa","R$",40.577005011260098,17894.459209965698]
[null,"Energia elétrica","R$",50.721256264075201,22368.074012457098]
[null,"Internet","R$",8.1154010022520193,3578.8918419931401]
[null,"IPTU","R$",16.230802004504,7157.7836839862803]
[null,"Manutenção predial","R$",24.346203006756099,10736.675525979401]
[null,"Marketing e relações com o cliente","R$",11.6521739130435,5138.6086956521704]
[null,"Materiais de escritório","R$",16.230802004504,7157.7836839862803]
[null,"Processamento de dados","R$",55.793381890482699,24604.8814137029]
[null,"Proteção ambiental e dest.resíduos","R$",34.490454259571102,15210.290328470899]
[null,"Publicações e assinaturas","R$",2.6375053257319099,1163.1398486477699]
[null,"Segurança","R$",11.1586763780965,4920.9762827405702]
[null,"Telefonia e Comunicações","R$",10.144251252815,4473.6148024914301]
[null,"Viagens e representação","R$",8.6956521739130395,3834.7826086956502]
[null,"Outras despesas administrativas","R$",20.288502505630099,8947.2296049828601]
[null,null,null,0,0]
[null,"Total","R$",{"$f":"SUM(D51:D71)","v":464.74447983661003},204952.315607945]
[]
[null,"Operação e Manut.SIM e Vigilância","R$",40,{"$f":"D74*Q.Frota!V5","v":18560}]
[]
[null,"Pró-labore","R$",189,{"$f":"D76*(Q.Frota!T5+Q.Frota!U5)","v":83349}]
[]
[]
[null,"CUSTOS COM SEGUROS DIVERSOS"]
[null,"IMPOSTOS SEGUROS E TAXAS","Status","R$/veic/mês","R$ Total"]
[null,"Seguro RCF","R$",111.946902654867,{"$f":"D81*Q.Frota!$V$5","v":51943.362831858401}]
[null,"DPVAT","R$",33.040833333333303,{"$f":"D82*Q.Frota!$V$5","v":15330.946666666699}]
[null,"Licenciamento","R$",7.4083333333333297,{"$f":"D83*Q.Frota!$V$5","v":3437.4666666666699}]
[null,"IPVA","R$",0,{"$f":"D84*Q.Frota!$V$5","v":0}]
[null,"Valor Total","R$",{"$f":"SUM(D81:D84)","v":152.39606932153399},70711.776165191797]
[]
[null,null,null,null,{"$f":"(E85+E76+E74+E72)*12","v":4530877.1012776401}]

{"sheet":"Plan4 R$ Pessoal","index":2,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,4,30,5],[31,4,31,5],[4,1,6,1],[4,2,6,2],[2,1,3,3],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5]]}
[]
[null,"Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,null,null,null,null,null,"MARECHAL"]
[null,"Composição do Custo mensal com Pessoal Administrativo",null,null,null,null,null,null,null,null,"Bacia/Lote:",4]
[]
[null,"Funções","Cargo","Fator de","Qtde. de","Salário Base","Salário Total","% Encargos","Encargos","Salário + Enc.","Benefícios","Total"]
[null,null,null,"Utilização","Funcionários","(R$/mês)","R$","aplicáveis","R$","R$/mês","R$/mês","R$/mês"]
[]
[null,"Administração","Controle de Manutenção",{"$f":"E8/(Q.Frota!$T$5+Q.Frota!$U$5)","v":1.1337868480725599E-2},5,1256.751,{"$f":"E8*F8","v":6283.7550000000001},{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},{"$f":"G8*H8","v":2163.4766562569198},{"$f":"G8+I8","v":8447.2316562569195},{"$f":"'Plan2 R$ Pessoal'!K8","v":624.71},{"$f":"J8+K8*E8","v":11570.781656256921}]
[null,null,"Gerente de Operação",{"$f":"E9/(Q.Frota!$T$5+Q.Frota!$U$5)","v":2.26757369614512E-3},1,6981.95,6981.95,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},2403.8629513965775,9385.8129513965778,{"$f":"K8","v":624.71},10010.522951396579]
[null,null,"Gerente Administrativo",{"$f":"E10/(Q.Frota!$T$5+Q.Frota!$U$5)","v":2.26757369614512E-3},1,6981.95,6981.95,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},2403.8629513965775,9385.8129513965778,624.71,10010.522951396579]
[null,null,"Assistente Administrativo",{"$f":"E11/(Q.Frota!$T$5+Q.Frota!$U$5)","v":1.1337868480725599E-2},5,1536.029,7680.1450000000004,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},2644.2492465362352,10324.394246536236,624.71,13447.944246536237]
[null,null,"Psicólogo",{"$f":"E12/(Q.Frota!$T$5+Q.Frota!$U$5)","v":2.26757369614512E-3},1,3630.614,3630.614,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},1250.0087347262204,4880.6227347262202,624.71,5505.3327347262202]
[null,null,"Técnico Seg. do Trabalho",{"$f":"E13/(Q.Frota!$T$5+Q.Frota!$U$5)","v":1.3605442176870699E-2},6,1815.307,10891.842000000001,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},3750.0262041786609,14641.868204178661,624.71,18390.128204178662]
[null,null,"Auxiliar de Compras",{"$f":"E14/(Q.Frota!$T$5+Q.Frota!$U$5)","v":2.26757369614512E-3},1,2234.2240000000002,2234.2240000000002,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},769.23614444690486,3003.4601444469049,624.71,3628.1701444469049]
[null,null,"Assistente Financeiro",{"$f":"E15/(Q.Frota!$T$5+Q.Frota!$U$5)","v":4.5351473922902504E-3},2,2234.2240000000002,4468.4480000000003,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},1538.4722888938097,6006.9202888938098,624.71,7256.3402888938099]
[null,null,"Auxiliar de CPD",{"$f":"E16/(Q.Frota!$T$5+Q.Frota!$U$5)","v":6.8027210884353704E-3},3,2234.2240000000002,6702.6719999999996,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},2307.7084333407142,9010.3804333407134,624.71,10884.510433340714]
[null,null,"Enc. de Depto.Pessoal",{"$f":"E17/(Q.Frota!$T$5+Q.Frota!$U$5)","v":2.26757369614512E-3},1,3630.614,3630.614,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},1250.0087347262204,4880.6227347262202,624.71,5505.3327347262202]
[null,null,"Eletrônico",{"$f":"E18/(Q.Frota!$T$5+Q.Frota!$U$5)","v":6.8027210884353704E-3},3,2792.78,8378.34,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},2884.6355416758929,11262.975541675893,624.71,13137.105541675894]
[null,null,"Auxiliar Depto. Pessoal",{"$f":"E19/(Q.Frota!$T$5+Q.Frota!$U$5)","v":9.0702947845805008E-3},4,1536.029,6144.116,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},2115.3993972289882,8259.5153972289881,624.71,10758.355397228988]
[null,null,"Contador",{"$f":"E20/(Q.Frota!$T$5+Q.Frota!$U$5)","v":2.26757369614512E-3},1,3630.614,3630.614,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},1250.0087347262204,4880.6227347262202,624.71,5505.3327347262202]
[null,null,"Auxiliar Contabilidade",{"$f":"E21/(Q.Frota!$T$5+Q.Frota!$U$5)","v":4.5351473922902504E-3},2,1536.029,3072.058,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},1057.6996986144941,4129.7576986144941,624.71,5379.1776986144941]
[null,null,"Outros",{"$f":"E22/(Q.Frota!$T$5+Q.Frota!$U$5)","v":1.8140589569161002E-2},8,2792.78,22342.240000000002,{"$f":"Enc.Sociais!$C$36","v":0.34429678691434018},7692.3614444690484,30034.601444469052,624.71,35032.281444469052]
[null,"Total",null,{"$f":"SUM(D8:D22)","v":9.9773242630385506E-2},44,{"$f":"G23/E23","v":2342.1268636363602},{"$f":"SUM(G8:G22)","v":103053.58199999999},null,{"$f":"SUM(I8:I22)","v":35481.017162613483},138534.59916261351,null,{"$f":"SUM(L8:L22)","v":166021.8391626135}]
[]
[null,"Demais custos administrativos"]
[null,null,null,"Valores","Valores (R$/ano)"]
[null,"Itens",null,"(R$/mês)"]
[null,"Custos administrativos diversos",null,{"$f":"'Custos Diversos'!E72","v":204952.315607945},{"$f":"D28*12","v":2459427.7872953401}]
[null,"Custos de manutenção SIM e Sist. de Vigilância",null,{"$f":"'Custos Diversos'!E74","v":18560},222720]
[null,"Custos com seguros diversos",null,{"$f":"'Custos Diversos'!E85","v":70711.776165191797},848541.31398230104]
[null,"Custos não considerados nos itens acima",null,0,0]
[null,"Pró-labore da diretoria",null,{"$f":"'Custos Diversos'!E76","v":83349},1000188]

{"sheet":"Plan2 R$ Pessoal","index":3,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,1,6,1],[7,1,8,1],[10,1,11,1],[4,2,6,2],[2,1,3,3]]}
[]
[null,"Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,null,null,null,null,null,"MARECHAL"]
[null,"Composição do Custo mensal com Pessoal",null,null,null,null,null,null,null,null,"Bacia/Lote:",4]
[]
[null,"Funções","Cargo","Fator de","Qtde. de","Salário Base","Salário Total","% Encargos","Encargos","Salário + Enc.","Benefícios","Total"]
[null,null,null,"Utilização","Funcionários","(R$/mês)","R$","aplicáveis","R$","R$/mês","R$/mês","R$/mês"]
[]
[null,"Motorista","Motoristas",2.5049999999999999,{"$f":"ROUND(D8*Q.Frota!T5,0)","v":1105},1396.39,{"$f":"E8*F8","v":1543010.95},{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},{"$f":"G8*H8","v":531253.71225864359},{"$f":"G8+I8","v":2074264.6622586437},624.71,{"$f":"J8+K8*E8","v":2764569.2122586435}]
[null,null,"Sub-total Motoristas",{"$f":"D8","v":2.5049999999999999},{"$f":"SUM(E8)","v":1105},{"$f":"F8","v":1396.39},{"$f":"SUM(G8)","v":1543010.95},null,{"$f":"SUM(I8)","v":531253.71225864359},2074264.6622586437,null,{"$f":"SUM(L8)","v":2764569.2122586435}]
[]
[null,"Cobrador","Cobradores ônibus básico",2.5049999999999999,{"$f":"ROUND(D11*(Q.Frota!H5+Q.Frota!N5),0)","v":917},787.52,{"$f":"E11*F11","v":722155.84},{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},{"$f":"G11*H11","v":248635.93536342634},{"$f":"G11+I11","v":970791.77536342631},{"$f":"K8","v":624.71},{"$f":"J11+K11*E11","v":1543650.8453634265}]
[null,null,"Sub-total Cobradores",{"$f":"D11","v":2.5049999999999999},917,787.52,722155.84,null,{"$f":"I11","v":248635.93536342634},970791.77536342631,null,{"$f":"L11","v":1543650.8453634265}]
[]
[null,"Controle","Fiscal",0.05,{"$f":"ROUND(D14*Q.Frota!$T$5,0)","v":22},1536.029,{"$f":"E14*F14","v":33792.637999999999},{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},{"$f":"G14*H14","v":11634.696684759434},{"$f":"G14+I14","v":45427.334684759437},{"$f":"K11","v":624.71},{"$f":"J14+K14*E14","v":59170.954684759439}]
[null,"operacional","Inspetores de Tráfego",0.03,{"$f":"ROUND(D15*Q.Frota!$T$5,0)","v":13},1256.751,16337.763000000001,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},5625.0393062679914,21962.802306267993,{"$f":"K14","v":624.71},30084.032306267993]
[null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"ROUND(D16*Q.Frota!$T$5,0)","v":3},3490.9749999999999,10472.924999999999,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},3605.794427094866,14078.719427094866,624.71,15952.849427094865]
[null,null,"Programadores",7.4999999999999997E-3,{"$f":"ROUND(D17*Q.Frota!$T$5,0)","v":3},1536.029,4608.0870000000004,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},1586.5495479217414,6194.636547921742,624.71,8068.7665479217421]
[null,null,"Escaladores",5.0251256281407001E-3,{"$f":"ROUND(D18*Q.Frota!$T$5,0)","v":2},2513.502,5027.0039999999999,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},1730.7813250055358,6757.7853250055359,624.71,8007.205325005536]
[null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"ROUND(D19*Q.Frota!$T$5,0)","v":10},1117.1120000000001,11171.12,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},3846.1807222345242,15017.300722234526,624.71,21264.400722234524]
[null,null,"Sub-total Controle Operac.",{"$f":"SUM(D14:D19)","v":0.122638190954774},53,{"$f":"G20/E20","v":1536.029},{"$f":"SUM(G14:G19)","v":81409.536999999997},null,{"$f":"SUM(I14:I19)","v":28029.042013284092},109438.57901328409,null,{"$f":"SUM(L14:L19)","v":142548.20901328407}]
[]
[null,"Manutenção","Chefe de Manutenção",7.4999999999999997E-3,{"$f":"ROUND(D22*Q.Frota!$T$5,0)","v":3},3490.9749999999999,{"$f":"E22*F22","v":10472.924999999999},{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},{"$f":"G22*H22","v":3605.794427094866},{"$f":"G22+I22","v":14078.719427094866},{"$f":"K19","v":624.71},{"$f":"J22+K22*E22","v":15952.849427094865}]
[null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"ROUND(D23*Q.Frota!$T$5,0)","v":40},2094.585,83783.399999999994,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},28846.355416758928,112629.75541675893,{"$f":"K22","v":624.71},137618.15541675893]
[null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"ROUND(D24*Q.Frota!$T$5,0)","v":40},1256.751,50270.04,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},17307.813250055358,67577.853250055356,624.71,92566.253250055364]
[null,null,"Funileiro",6.2814070351758802E-2,{"$f":"ROUND(D25*Q.Frota!$T$5,0)","v":28},2094.585,58648.38,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},20192.448791731251,78840.828791731241,624.71,96332.708791731246]
[null,null,"Borracheiro  ",1.75879396984925E-2,{"$f":"ROUND(D26*Q.Frota!$T$5,0)","v":8},1396.39,11171.12,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},3846.1807222345242,15017.300722234526,624.71,20014.980722234526]
[null,null,"Eletricista",6.2814070351758802E-2,{"$f":"ROUND(D27*Q.Frota!$T$5,0)","v":28},2373.8629999999998,66468.164000000004,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},22884.775297295419,89352.939297295423,624.71,106844.81929729543]
[null,null,"Pintores",3.0150753768844199E-2,{"$f":"ROUND(D28*Q.Frota!$T$5,0)","v":13},2373.8629999999998,30860.219000000001,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},10625.074245172873,41485.29324517287,624.71,49606.523245172873]
[null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"ROUND(D29*Q.Frota!$T$5,0)","v":7},2792.78,19549.46,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},6730.8162639104166,26280.276263910415,624.71,30653.246263910416]
[null,null,"Outros",0.12562814070351799,{"$f":"ROUND(D30*Q.Frota!$T$5,0)","v":55},1256.751,69121.304999999993,{"$f":"Enc.Sociais!$B$36","v":0.34429678691434018},23798.243218826115,92919.548218826108,624.71,127278.59821882611]
[null,null,"Sub-total Manutenção",{"$f":"SUM(D22:D30)","v":0.502474874371859},222,{"$f":"G31/E31","v":1803.3559144144101},{"$f":"SUM(G22:G30)","v":400345.01299999998},null,{"$f":"SUM(I22:I30)","v":137837.50163307975},538182.51463307964,null,{"$f":"SUM(L22:L30)","v":676868.13463307975}]
[]
[null,"Total",null,{"$f":"D9+D12+D20+D31","v":5.6351130653266299},2297,null,{"$f":"G9+G12+G20+G31","v":2746921.34},null,{"$f":"I9+I12+I20+I31","v":945756.1912684337},3692677.5312684337,null,{"$f":"L9+L12+L20+L31","v":5127636.4012684338}]

{"sheet":"Q.Frota","index":4,"n_rows":38,"n_cols":22,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,5,1,19],[2,2,2,4],[2,5,2,7],[2,8,2,10],[2,11,2,13],[2,14,2,16],[2,17,2,19],[2,1,3,1],[19,1,20,1],[18,5,18,19],[19,2,19,4],[19,5,19,7],[19,8,19,10],[19,11,19,13],[19,14,19,16],[19,17,19,19]]}
[]
[null,"Marechal",null,null,null,"Frota Homologada Disponível e Operacional - Ano 1"]
[null,"FONTE","Miniônibus",null,null,"Básico",null,null,"Padron",null,null,"Artic.Conv.",null,null,"Artic.BRT",null,null,"Frota total"]
[null,null,"Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper."]
[null,"Edital",79,{"$f":"C5-E5","v":4},75,352,{"$f":"F5-H5","v":17},335,0,{"$f":"I5-K5","v":0},0,33,{"$f":"L5-N5","v":2},31,0,{"$f":"O5-Q5","v":0},0,{"$f":"C5+F5+I5+L5+O5","v":464},{"$f":"R5-T5","v":23},{"$f":"E5+H5+K5+N5+Q5","v":441},null,{"$f":"R5","v":464}]
[null,"2013-12-01",0,0,0,5,0,5,0,0,0,0,0,0,0,0,0,5,{"$f":"D6+G6+J6+M6+P6","v":0},5]
[null,{"$f":"DATE(YEAR(B6),MONTH(B6)+1,DAY(B6))","v":"2014-01-01"},0,0,0,60,3,57,0,0,0,0,0,0,0,0,0,60,{"$f":"D7+G7+J7+M7+P7","v":3},57]
[null,"2014-02-01",20,1,19,109,5,104,0,0,0,5,0,5,0,0,0,134,{"$f":"D8+G8+J8+M8+P8","v":6},128]
[null,"2014-03-01",30,1,29,266,13,253,0,0,0,5,0,5,0,0,0,301,{"$f":"D9+G9+J9+M9+P9","v":14},287]
[null,"2014-04-01",30,1,29,266,13,253,0,0,0,5,0,5,0,0,0,301,{"$f":"D10+G10+J10+M10+P10","v":14},287]
[null,"2014-05-01",30,1,29,266,13,253,0,0,0,5,0,5,0,0,0,301,{"$f":"D11+G11+J11+M11+P11","v":14},287]
[null,"2014-06-01",50,2,48,266,13,253,0,0,0,5,0,5,0,0,0,321,{"$f":"D12+G12+J12+M12+P12","v":15},306]
[null,"2014-07-01",68,3,65,299,14,285,0,0,0,5,0,5,0,0,0,372,{"$f":"D13+G13+J13+M13+P13","v":17},355]
[null,"2014-08-01",68,3,65,299,14,285,0,0,0,5,0,5,0,0,0,372,{"$f":"D14+G14+J14+M14+P14","v":17},355]
[null,"2014-09-01",68,3,65,299,14,285,0,0,0,28,1,27,0,0,0,395,{"$f":"D15+G15+J15+M15+P15","v":18},377]
[null,"2014-10-01",68,3,65,299,14,285,0,0,0,28,1,27,0,0,0,395,{"$f":"D16+G16+J16+M16+P16","v":18},377]
[null,"2014-11-01",68,3,65,331,16,315,0,0,0,28,1,27,0,0,0,427,{"$f":"D17+G17+J17+M17+P17","v":20},407]
[]
[null,{"$f":"B2","v":"Marechal"},null,null,null,"Frota Homologada Disponível e Operacional - Ano 2"]
[null,"FONTE","Miniônibus",null,null,"Básico",null,null,"Padron",null,null,"Artic.Conv.",null,null,"Artic.BRT",null,null,"Frota total"]
[null,null,"Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper."]
[null,"Edital",{"$f":"C5","v":79},4,{"$f":"ROUND(C22/1.05,0)","v":75},{"$f":"F5","v":352},17,{"$f":"ROUND(F22/1.05,0)","v":335},{"$f":"I5","v":0},0,0,33,2,{"$f":"ROUND(L22/1.05,0)","v":31},{"$f":"O5","v":0},0,0,{"$f":"C22+F22+I22+L22+O22","v":464},23,441]
[null,{"$f":"DATE(YEAR(B17),MONTH(B17)+1,DAY(B17))","v":"2014-12-01"},{"$f":"C22","v":79},{"$f":"C23-E23","v":4},75,352,{"$f":"F23-H23","v":17},335,0,{"$f":"I23-K23","v":0},0,33,{"$f":"L23-N23","v":2},31,0,{"$f":"O23-Q23","v":0},0,{"$f":"C23+F23+I23+L23+O23","v":464},23,441]
[null,{"$f":"DATE(YEAR(B23),MONTH(B23)+1,DAY(B23))","v":"2015-01-01"},79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C24+F24+I24+L24+O24","v":464},23,441]
[null,"2015-02-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C25+F25+I25+L25+O25","v":464},23,441]
[null,"2015-03-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C26+F26+I26+L26+O26","v":464},23,441]
[null,"2015-04-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C27+F27+I27+L27+O27","v":464},23,441]
[null,"2015-05-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C28+F28+I28+L28+O28","v":464},23,441]
[null,"2015-06-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C29+F29+I29+L29+O29","v":464},23,441]
[null,"2015-07-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C30+F30+I30+L30+O30","v":464},23,441]
[null,"2015-08-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C31+F31+I31+L31+O31","v":464},23,441]
[null,"2015-09-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C32+F32+I32+L32+O32","v":464},23,441]
[null,"2015-10-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C33+F33+I33+L33+O33","v":464},23,441]
[null,"2015-11-01",79,4,75,352,17,335,0,0,0,33,2,31,0,0,0,{"$f":"C34+F34+I34+L34+O34","v":464},23,441]
[]
[null,"OBS: Para os demais anos seguem 464 total, 21 reservas e 443 operacionais"]
[]
[null,"desde 2023",{"$f":"78+14","v":92},"midis"]

{"sheet":"MO Oper_Adm.","index":5,"n_rows":620,"n_cols":68,"rows_kept":620,"cut":false,"hidden":false,"merged":[[0,0,0,4],[0,5,0,9],[0,10,0,14],[0,15,0,19],[0,20,0,25],[0,26,0,30],[0,31,0,35],[0,36,0,55],[0,56,0,60],[0,61,0,67],[1,0,1,5],[1,7,1,18],[2,21,2,22],[2,53,2,55],[2,56,2,57],[3,23,3,24],[3,40,3,51],[3,14,4,14],[3,21,4,21],[4,23,4,24],[3,7,4,7],[3,8,4,8],[3,10,4,10],[3,11,4,11],[3,13,4,13],[3,15,4,15],[3,12,4,12],[3,17,4,17],[3,53,4,53],[19,7,19,18],[19,25,19,36],[20,21,20,22],[20,25,20,36],[20,40,20,51],[20,53,20,55],[20,56,20,57],[21,23,21,24],[22,23,22,24],[42,0,42,5],[42,7,42,18],[42,25,42,36],[43,21,43,22],[43,25,43,36],[43,40,43,51],[43,53,43,55],[43,56,43,57],[21,7,22,7],[21,8,22,8],[21,10,22,10],[21,11,22,11],[21,13,22,13],[21,15,22,15],[21,12,22,12],[21,14,22,14],[21,17,22,17],[44,23,44,24],[45,23,45,24],[62,0,62,4],[62,5,62,9],[62,10,62,14],[62,15,62,19],[62,20,62,25],[62,26,62,30],[62,31,62,35],[62,36,62,55],[62,56,62,60],[62,61,62,67],[63,0,63,5],[63,7,63,18],[64,21,64,22],[64,53,64,55],[64,56,64,57],[44,7,45,7],[44,8,45,8],[44,10,45,10],[44,11,45,11],[44,13,45,13],[44,15,45,15],[44,12,45,12],[44,14,45,14],[44,17,45,17],[65,23,65,24],[65,40,65,51],[66,23,66,24],[81,0,81,5],[81,7,81,18],[81,25,81,36],[82,21,82,22],[82,25,82,36],[82,40,82,51],[82,53,82,55],[82,56,82,57],[83,23,83,24],[84,23,84,24],[104,0,104,5],[104,7,104,18],[104,25,104,36],[105,21,105,22],[105,25,105,36],[105,40,105,51],[105,53,105,55],[105,56,105,57],[65,7,66,7],[83,7,84,7],[65,8,66,8],[83,8,84,8],[65,10,66,10],[83,10,84,10],[65,11,66,11],[83,11,84,11],[65,13,66,13],[83,13,84,13],[65,15,66,15],[106,23,106,24],[107,23,107,24],[124,0,124,4],[124,5,124,9],[124,10,124,14],[124,15,124,19],[124,20,124,25],[124,26,124,30],[124,31,124,35],[124,36,124,55],[124,56,124,60],[124,61,124,67],[125,0,125,5],[125,7,125,18],[126,21,126,22],[126,53,126,55],[126,56,126,57],[106,7,107,7],[106,8,107,8],[106,10,107,10],[106,11,107,11],[106,13,107,13],[127,23,127,24],[127,40,127,51],[128,23,128,24],[143,0,143,5],[143,7,143,18],[143,25,143,36],[144,21,144,22],[144,25,144,36],[144,40,144,51],[144,53,144,55],[144,56,144,57],[145,23,145,24],[146,23,146,24],[166,0,166,5],[166,7,166,18],[166,25,166,36],[167,21,167,22],[167,25,167,36],[167,40,167,51],[167,53,167,55],[167,56,167,57],[127,7,128,7],[145,7,146,7],[127,8,128,8],[145,8,146,8],[127,10,128,10],[145,10,146,10],[127,11,128,11],[145,11,146,11],[127,13,128,13],[145,13,146,13],[145,21,146,21],[168,23,168,24],[169,23,169,24],[186,0,186,4],[186,5,186,9],[186,10,186,14],[186,15,186,19],[186,20,186,25],[186,26,186,30],[186,31,186,35],[186,36,186,55],[186,56,186,60],[186,61,186,67],[187,0,187,5],[187,7,187,18],[188,21,188,22],[188,53,188,55],[188,56,188,57],[168,7,169,7],[168,8,169,8],[168,10,169,10],[168,11,169,11],[168,13,169,13],[170,38,185,38],[189,23,189,24],[189,40,189,51],[190,23,190,24],[205,0,205,5],[205,7,205,18],[205,25,205,36],[206,21,206,22],[206,25,206,36],[206,40,206,51],[206,53,206,55],[206,56,206,57],[207,23,207,24],[208,23,208,24],[228,0,228,5],[228,7,228,18],[228,25,228,36],[229,21,229,22],[229,25,229,36],[229,40,229,51],[229,53,229,55],[229,56,229,57],[189,7,190,7],[207,7,208,7],[189,8,190,8],[207,8,208,8],[189,10,190,10],[207,10,208,10],[189,11,190,11],[207,11,208,11],[189,13,190,13],[207,13,208,13],[189,38,190,38],[230,23,230,24],[231,23,231,24],[248,0,248,4],[248,5,248,9],[248,10,248,14],[248,15,248,19],[248,20,248,25],[248,26,248,30],[248,31,248,35],[248,36,248,55],[248,56,248,60],[248,61,248,67],[249,0,249,5],[249,7,249,18],[250,21,250,22],[250,53,250,55],[250,56,250,57],[229,0,231,0],[232,0,247,0],[230,7,231,7],[230,8,231,8],[230,10,231,10],[230,11,231,11],[230,13,231,13],[232,53,247,53],[232,38,247,38],[251,23,251,24],[251,40,251,51],[252,23,252,24],[267,0,267,5],[267,7,267,18],[267,25,267,36],[268,21,268,22],[268,25,268,36],[268,40,268,51],[268,53,268,55],[268,56,268,57],[269,23,269,24],[270,23,270,24],[290,0,290,5],[290,7,290,18],[290,25,290,36],[291,21,291,22],[291,25,291,36],[291,40,291,51],[291,53,291,55],[291,56,291,57],[250,0,252,0],[253,0,258,0],[259,0,264,0],[268,0,270,0],[271,0,277,0],[278,0,287,0],[251,7,252,7],[269,7,270,7],[251,8,252,8],[269,8,270,8],[251,10,252,10],[292,23,292,24],[293,23,293,24],[310,0,310,4],[310,5,310,9],[310,10,310,14],[310,15,310,19],[310,20,310,25],[310,26,310,30],[310,31,310,35],[310,36,310,55],[310,56,310,60],[310,61,310,67],[311,0,311,5],[311,7,311,18],[312,21,312,22],[312,53,312,55],[312,56,312,57],[291,0,293,0],[294,0,309,0],[292,7,293,7],[292,8,293,8],[294,53,309,53],[313,23,313,24],[313,40,313,51],[314,23,314,24],[329,0,329,5],[329,7,329,18],[329,25,329,36],[330,21,330,22],[330,25,330,36],[330,40,330,51],[330,53,330,55],[330,56,330,57],[331,23,331,24],[332,23,332,24],[352,0,352,5],[352,7,352,18],[352,25,352,36],[353,21,353,22],[353,25,353,36],[353,40,353,51],[353,53,353,55],[353,56,353,57],[312,0,314,0],[315,0,320,0],[321,0,326,0],[330,0,332,0],[333,0,339,0],[340,0,349,0],[313,7,314,7],[331,7,332,7],[313,8,314,8],[331,8,332,8],[321,38,326,38],[354,23,354,24],[355,23,355,24],[372,0,372,4],[372,5,372,9],[372,10,372,14],[372,15,372,19],[372,20,372,25],[372,26,372,30],[372,31,372,35],[372,36,372,55],[372,56,372,60],[372,61,372,67],[373,0,373,5],[373,7,373,18],[374,21,374,22],[374,53,374,55],[374,56,374,57],[353,0,355,0],[356,0,371,0],[354,7,355,7],[354,8,355,8],[354,13,355,13],[354,21,355,21],[356,21,371,21],[375,23,375,24],[375,40,375,51],[376,23,376,24],[391,0,391,5],[391,7,391,18],[391,25,391,36],[392,21,392,22],[392,25,392,36],[392,40,392,51],[392,53,392,55],[392,56,392,57],[393,23,393,24],[394,23,394,24],[414,0,414,5],[414,7,414,18],[414,25,414,36],[415,21,415,22],[415,25,415,36],[415,40,415,51],[415,53,415,55],[415,56,415,57],[374,0,376,0],[377,0,382,0],[383,0,388,0],[392,0,394,0],[395,0,401,0],[402,0,411,0],[375,7,376,7],[393,7,394,7],[375,8,376,8],[393,8,394,8],[377,21,382,21],[416,23,416,24],[417,23,417,24],[434,0,434,4],[434,5,434,9],[434,10,434,14],[434,15,434,19],[434,20,434,25],[434,26,434,30],[434,31,434,35],[434,36,434,55],[434,56,434,60],[434,61,434,67],[435,0,435,5],[435,7,435,18],[436,21,436,22],[436,53,436,55],[436,56,436,57],[415,0,417,0],[418,0,433,0],[416,7,417,7],[416,8,417,8],[416,22,417,22],[418,21,433,21],[416,14,417,14],[416,17,417,17],[437,23,437,24],[437,40,437,51],[438,23,438,24],[453,0,453,5],[453,7,453,18],[453,25,453,36],[454,21,454,22],[454,25,454,36],[454,40,454,51],[454,53,454,55],[454,56,454,57],[455,23,455,24],[456,23,456,24],[476,0,476,5],[476,7,476,18],[476,25,476,36],[477,21,477,22],[477,25,477,36],[477,40,477,51],[477,53,477,55],[477,56,477,57],[436,0,438,0],[439,0,444,0],[445,0,450,0],[454,0,456,0],[457,0,463,0],[464,0,473,0],[437,7,438,7],[455,7,456,7],[437,8,438,8],[455,8,456,8],[437,15,438,15],[478,23,478,24],[479,23,479,24],[496,0,496,4],[496,5,496,9],[496,10,496,14],[496,15,496,19],[496,20,496,25],[496,26,496,30],[496,31,496,35],[496,36,496,55],[496,56,496,60],[496,61,496,67],[497,0,497,5],[497,7,497,18],[498,21,498,22],[498,53,498,55],[498,56,498,57],[477,0,479,0],[480,0,495,0],[478,7,479,7],[478,8,479,8],[478,18,479,18],[478,54,479,54],[478,53,479,53],[480,53,495,53],[499,23,499,24],[499,40,499,51],[500,23,500,24],[515,0,515,5],[515,7,515,18],[515,25,515,36],[516,21,516,22],[516,25,516,36],[516,40,516,51],[516,53,516,55],[516,56,516,57],[517,23,517,24],[518,23,518,24],[538,0,538,5],[538,7,538,18],[538,25,538,36],[539,21,539,22],[539,25,539,36],[539,40,539,51],[539,53,539,55],[539,56,539,57],[498,0,500,0],[501,0,506,0],[507,0,512,0],[516,0,518,0],[519,0,525,0],[526,0,535,0],[499,7,500,7],[517,7,518,7],[499,8,500,8],[517,8,518,8],[499,16,500,16],[540,23,540,24],[541,23,541,24],[558,0,558,4],[558,5,558,9],[558,10,558,14],[558,15,558,19],[558,20,558,25],[558,26,558,30],[558,31,558,35],[558,36,558,55],[558,56,558,60],[558,61,558,67],[559,0,559,5],[559,7,559,18],[560,21,560,22],[560,53,560,55],[560,56,560,57],[539,0,541,0],[542,0,557,0],[540,7,541,7],[540,8,541,8],[540,54,541,54],[561,23,561,24],[561,40,561,51],[562,23,562,24],[577,0,577,5],[577,7,577,18],[577,25,577,36],[578,21,578,22],[578,25,578,36],[578,40,578,51],[578,53,578,55],[578,56,578,57],[579,23,579,24],[580,23,580,24],[600,0,600,5],[600,7,600,18],[600,25,600,36],[601,21,601,22],[601,25,601,36],[601,40,601,51],[601,53,601,55],[601,56,601,57],[560,0,562,0],[563,0,568,0],[569,0,574,0],[578,0,580,0],[581,0,587,0],[588,0,597,0],[601,0,603,0],[561,7,562,7],[579,7,580,7],[602,7,603,7],[561,8,562,8],[602,23,602,24],[603,23,603,24],[2,0,4,0],[5,0,10,0],[11,0,16,0],[20,0,22,0],[23,0,29,0],[30,0,39,0],[43,0,45,0],[46,0,61,0],[64,0,66,0],[67,0,72,0],[73,0,78,0],[82,0,84,0],[85,0,91,0],[92,0,101,0],[105,0,107,0],[108,0,123,0],[126,0,128,0],[129,0,134,0],[135,0,140,0],[144,0,146,0],[147,0,153,0],[154,0,163,0],[167,0,169,0],[170,0,185,0],[188,0,190,0],[191,0,196,0],[197,0,202,0],[206,0,208,0],[209,0,215,0],[216,0,225,0],[604,0,619,0],[2,1,4,1],[20,1,22,1],[43,1,45,1],[64,1,66,1],[82,1,84,1],[105,1,107,1],[126,1,128,1],[144,1,146,1],[167,1,169,1],[188,1,190,1],[206,1,208,1],[229,1,231,1],[250,1,252,1],[268,1,270,1],[291,1,293,1],[312,1,314,1],[330,1,332,1],[353,1,355,1],[374,1,376,1],[392,1,394,1],[415,1,417,1],[436,1,438,1],[454,1,456,1],[477,1,479,1],[498,1,500,1],[516,1,518,1],[539,1,541,1],[560,1,562,1],[578,1,580,1],[601,1,603,1],[19,0,19,5],[579,8,580,8],[602,8,603,8],[3,9,4,9],[21,9,22,9],[44,9,45,9],[65,9,66,9],[83,9,84,9],[106,9,107,9],[127,9,128,9],[145,9,146,9],[168,9,169,9],[189,9,190,9],[207,9,208,9],[230,9,231,9],[251,9,252,9],[269,9,270,9],[292,9,293,9],[313,9,314,9],[331,9,332,9],[354,9,355,9],[375,9,376,9],[393,9,394,9],[416,9,417,9],[437,9,438,9],[455,9,456,9],[478,9,479,9],[499,9,500,9],[517,9,518,9],[540,9,541,9],[561,9,562,9],[579,9,580,9],[602,9,603,9],[269,10,270,10],[292,10,293,10],[313,10,314,10],[331,10,332,10],[354,10,355,10],[375,10,376,10],[393,10,394,10],[416,10,417,10],[437,10,438,10],[455,10,456,10],[478,10,479,10],[499,10,500,10],[517,10,518,10],[540,10,541,10],[561,10,562,10],[579,10,580,10],[602,10,603,10],[251,11,252,11],[269,11,270,11],[292,11,293,11],[313,11,314,11],[331,11,332,11],[354,11,355,11],[375,11,376,11],[393,11,394,11],[416,11,417,11],[437,11,438,11],[455,11,456,11],[478,11,479,11],[499,11,500,11],[517,11,518,11],[540,11,541,11],[561,11,562,11],[579,11,580,11],[65,12,66,12],[83,12,84,12],[106,12,107,12],[127,12,128,12],[145,12,146,12],[168,12,169,12],[189,12,190,12],[207,12,208,12],[230,12,231,12],[251,12,252,12],[269,12,270,12],[292,12,293,12],[313,12,314,12],[331,12,332,12],[269,13,270,13],[292,13,293,13],[313,13,314,13],[331,13,332,13],[375,13,376,13],[393,13,394,13],[416,13,417,13],[437,13,438,13],[455,13,456,13],[478,13,479,13],[499,13,500,13],[517,13,518,13],[540,13,541,13],[561,13,562,13],[579,13,580,13],[602,11,603,11],[354,12,355,12],[375,12,376,12],[393,12,394,12],[416,12,417,12],[437,12,438,12],[455,12,456,12],[478,12,479,12],[499,12,500,12],[517,12,518,12],[540,12,541,12],[561,12,562,12],[579,12,580,12],[602,12,603,12],[602,13,603,13],[65,14,66,14],[83,14,84,14],[106,14,107,14],[127,14,128,14],[145,14,146,14],[168,14,169,14],[189,14,190,14],[207,14,208,14],[230,14,231,14],[251,14,252,14],[269,14,270,14],[292,14,293,14],[313,14,314,14],[331,14,332,14],[354,14,355,14],[375,14,376,14],[393,14,394,14],[437,14,438,14],[455,14,456,14],[478,14,479,14],[499,14,500,14],[517,14,518,14],[540,14,541,14],[561,14,562,14],[579,14,580,14],[602,14,603,14],[251,13,252,13],[83,15,84,15],[106,15,107,15],[127,15,128,15],[145,15,146,15],[168,15,169,15],[189,15,190,15],[207,15,208,15],[230,15,231,15],[251,15,252,15],[269,15,270,15],[292,15,293,15],[313,15,314,15],[331,15,332,15],[354,15,355,15],[375,15,376,15],[393,15,394,15],[416,15,417,15],[455,15,456,15],[478,15,479,15],[499,15,500,15],[517,15,518,15],[540,15,541,15],[561,15,562,15],[579,15,580,15],[602,15,603,15],[3,16,4,16],[21,16,22,16],[44,16,45,16],[65,16,66,16],[83,16,84,16],[106,16,107,16],[127,16,128,16],[145,16,146,16],[168,16,169,16],[189,16,190,16],[207,16,208,16],[230,16,231,16],[251,16,252,16],[269,16,270,16],[292,16,293,16],[313,16,314,16],[331,16,332,16],[354,16,355,16],[375,16,376,16],[393,16,394,16],[416,16,417,16],[437,16,438,16],[455,16,456,16],[478,16,479,16],[517,16,518,16],[540,16,541,16],[561,16,562,16],[579,16,580,16],[602,16,603,16],[65,17,66,17],[83,17,84,17],[106,17,107,17],[127,17,128,17],[145,17,146,17],[168,17,169,17],[189,17,190,17],[207,17,208,17],[230,17,231,17],[251,17,252,17],[269,17,270,17],[292,17,293,17],[313,17,314,17],[331,17,332,17],[354,17,355,17],[375,17,376,17],[393,17,394,17],[437,17,438,17],[455,17,456,17],[478,17,479,17],[499,17,500,17],[517,17,518,17],[540,17,541,17],[561,17,562,17],[579,17,580,17],[602,17,603,17],[3,18,4,18],[21,18,22,18],[44,18,45,18],[65,18,66,18],[83,18,84,18],[106,18,107,18],[127,18,128,18],[145,18,146,18],[168,18,169,18],[189,18,190,18],[207,18,208,18],[230,18,231,18],[251,18,252,18],[269,18,270,18],[292,18,293,18],[313,18,314,18],[331,18,332,18],[354,18,355,18],[375,18,376,18],[393,18,394,18],[416,18,417,18],[437,18,438,18],[455,18,456,18],[499,18,500,18],[517,18,518,18],[540,18,541,18],[561,18,562,18],[579,18,580,18],[602,18,603,18],[5,21,10,21],[11,21,16,21],[23,21,29,21],[30,21,39,21],[44,21,45,21],[46,21,61,21],[65,21,66,21],[67,21,72,21],[73,21,78,21],[83,21,84,21],[85,21,91,21],[92,21,101,21],[106,21,107,21],[108,21,123,21],[127,21,128,21],[129,21,134,21],[135,21,140,21],[147,21,153,21],[154,21,163,21],[168,21,169,21],[170,21,185,21],[189,21,190,21],[191,21,196,21],[197,21,202,21],[207,21,208,21],[209,21,215,21],[216,21,225,21],[230,21,231,21],[232,21,247,21],[251,21,252,21],[253,21,258,21],[259,21,264,21],[269,21,270,21],[271,21,277,21],[278,21,287,21],[292,21,293,21],[294,21,309,21],[313,21,314,21],[315,21,320,21],[321,21,326,21],[331,21,332,21],[333,21,339,21],[340,21,349,21],[375,21,376,21],[383,21,388,21],[393,21,394,21],[395,21,401,21],[402,21,411,21],[416,21,417,21],[437,21,438,21],[439,21,444,21],[445,21,450,21],[455,21,456,21],[457,21,463,21],[464,21,473,21],[478,21,479,21],[480,21,495,21],[499,21,500,21],[501,21,506,21],[507,21,512,21],[517,21,518,21],[519,21,525,21],[526,21,535,21],[540,21,541,21],[542,21,557,21],[561,21,562,21],[563,21,568,21],[569,21,574,21],[579,21,580,21],[581,21,587,21],[588,21,597,21],[602,21,603,21],[604,21,619,21],[3,22,4,22],[44,22,45,22],[65,22,66,22],[83,22,84,22],[106,22,107,22],[127,22,128,22],[145,22,146,22],[168,22,169,22],[189,22,190,22],[207,22,208,22],[230,22,231,22],[251,22,252,22],[269,22,270,22],[292,22,293,22],[313,22,314,22],[331,22,332,22],[354,22,355,22],[375,22,376,22],[393,22,394,22],[437,22,438,22],[455,22,456,22],[478,22,479,22],[499,22,500,22],[517,22,518,22],[540,22,541,22],[561,22,562,22],[579,22,580,22],[602,22,603,22],[3,38,4,38],[5,38,10,38],[11,38,16,38],[21,38,22,38],[23,38,29,38],[30,38,39,38],[44,38,45,38],[46,38,61,38],[65,38,66,38],[67,38,72,38],[73,38,78,38],[83,38,84,38],[85,38,91,38],[92,38,101,38],[106,38,107,38],[108,38,123,38],[127,38,128,38],[129,38,134,38],[135,38,140,38],[145,38,146,38],[147,38,153,38],[154,38,163,38],[168,38,169,38],[191,38,196,38],[197,38,202,38],[207,38,208,38],[209,38,215,38],[216,38,225,38],[230,38,231,38],[251,38,252,38],[253,38,258,38]],"merged_total":1178,"flags":["merged_cut"]}
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G2","v":"Ano 1"},null,null,null,null,{"$f":"F1","v":"Ano 1"},null,null,null,null,{"$f":"K1","v":"Ano 1"},null,null,null,null,{"$f":"P1","v":"Ano 1"},null,null,null,null,null,{"$f":"U1","v":"Ano 1"},null,null,null,null,{"$f":"AA1","v":"Ano 1"},null,null,null,null,{"$f":"AF1","v":"Ano 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK1","v":"Ano 1"},null,null,null,null,{"$f":"BE1","v":"Ano 1"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 1","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",null,{"$f":"Z2","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",null,{"$f":"AO2","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios","2014-01-01",{"$f":"DATE(YEAR(H3),MONTH(H3)+1,DAY(H3))","v":"2014-02-01"},"2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U1","v":"Ano 1"},"FU Cob.",null,{"$f":"Z3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X3","v":"Ano 1"},"FU Benefícios",null,{"$f":"AO3","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"AK1","v":"Ano 1"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H3","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z4","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1","v":"Ano 1"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z4","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"'Plan2 R$ Pessoal'!F8","v":1396.39},0,{"$f":"'Plan2 R$ Pessoal'!H8","v":0.34429678691434018},{"$f":"(C6+D6)*(E6/100*100+1)","v":1877.1625902793157},{"$f":"'Plan2 R$ Pessoal'!K8","v":624.71},{"$f":"(($F6*Z6)+($G6*AO6))*BE6","v":0},131203.46740857253,189835.87245405847,184847.27805162242,184847.27805162242,300700.72786899057,407198.9023225914,403740.53139798198,396654.40276424383,400091.21236804832,415798.14218024194,477596.12004108931,{"$f":"SUM(H6:S6)","v":3492513.9349090634},null,"Motorista",{"$f":"B6","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!$D$8","v":2.5049999999999999},{"$f":"X6/X11","v":1},{"$f":"Z11*$Y6+Z2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,"Motorista",{"$f":"W6","v":"Miniônibus"},{"$f":"AO11*$Y6+AO2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,"Motorista",{"$f":"W6","v":"Miniônibus"},{"$f":"Q.Frota!C5","v":79},0,19,29,29,29,48,65,65,65,65,65,75]
[null,"Ônibus Básico",{"$f":"C6","v":1396.39},0,{"$f":"E6","v":0.34429678691434018},1877.1625902793157,{"$f":"G6","v":624.71},{"$f":"(($F7*Z7)+($G7*AO7))*BE7","v":306036.77144702827},718166.34792060754,1656154.3355474754,1612633.1498986371,1612633.1498986371,1584943.4198094711,1785410.5717221315,1770246.9453603823,1739176.9967355307,1754246.0849983657,2015021.7659504032,2133262.6695168656,18687932.208805535,null,null,"Ônibus Básico",{"$f":"X6","v":2.5049999999999999},{"$f":"X7/X11","v":1},{"$f":"Z11*$Y7+Z2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Ônibus Básico",{"$f":"AO11*$Y7+AO2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Ônibus Básico",{"$f":"Q.Frota!F5","v":352},57,104,253,253,253,253,285,285,285,285,315,335]
[null,"Padron",1396.39,0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F8*Z8)+($G8*AO8))*BE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X8/X11","v":1},{"$f":"Z11*$Y8+Z2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Padron",{"$f":"AO11*$Y8+AO2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Padron",{"$f":"Q.Frota!I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",1396.39,0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F9*Z9)+($G9*AO9))*BE9","v":0},34527.228265413825,32730.322836906631,31870.220353728004,31870.220353728004,31322.992486353181,31322.992486353181,31056.96395369092,164764.13653283977,166191.73436826625,172716.15136717743,203774.34455086477,932147.30755532207,null,null,"Articulado",2.5049999999999999,{"$f":"X9/X11","v":1},{"$f":"Z11*$Y9+Z2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado",{"$f":"AO11*$Y9+AO2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado",{"$f":"Q.Frota!L5","v":33},0,5,5,5,5,5,5,5,27,27,27,32]
[null,"Articulado BRT",1396.39,0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F10*Z10)+($G10*AO10))*BE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X10/X11","v":1},{"$f":"Z11*$Y10+Z2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado BRT",{"$f":"AO11*$Y10+AO2","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado BRT",{"$f":"Q.Frota!O5","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H6:H10)","v":306036.77144702827},883897.04359459388,1878720.5308384404,1829350.6483039875,1829350.6483039875,1916967.1401648149,2223932.466531076,2205044.4407120552,2300595.5360326143,2320529.0317346803,2603536.0594978225,2814633.1341088195,23112593.451269921,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK26","v":2.1460190205520902},{"$f":"'FU Folha FGV'!$AK27","v":2.76011083854267},{"$f":"'FU Folha FGV'!$AK28","v":2.6164659994338502},{"$f":"'FU Folha FGV'!$AK29","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AK30","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AK31","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AK32","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AK33","v":2.4826974862236},{"$f":"'FU Folha FGV'!$AK34","v":2.4391231795144801},{"$f":"'FU Folha FGV'!$AK35","v":2.4602569471212399},{"$f":"'FU Folha FGV'!$AK36","v":2.5568426305699599},{"$f":"'FU Folha FGV'!$AK37","v":2.5452728056401899},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$26","v":2.1460190205520902},{"$f":"'FU Folha FGV'!$AR$27","v":2.76011083854267},{"$f":"'FU Folha FGV'!$AR$28","v":2.6164659994338502},{"$f":"'FU Folha FGV'!$AR$29","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AR$30","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AR$31","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AR$32","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AR$33","v":2.4826974862236},{"$f":"'FU Folha FGV'!$AR$34","v":2.4391231795144801},{"$f":"'FU Folha FGV'!$AR$35","v":2.4602569471212399},{"$f":"'FU Folha FGV'!$AR$36","v":2.5568426305699599},{"$f":"'FU Folha FGV'!$AR$37","v":2.5452728056401899},null,null,"Totais........................",{"$f":"SUM(BD6:BD10)","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
["Cobrador","Miniônibus",{"$f":"'Plan2 R$ Pessoal'!F11","v":787.52},0,{"$f":"'Plan2 R$ Pessoal'!H11","v":0.34429678691434018},{"$f":"(C12+D12)*(E12/100*100+1)","v":1058.6606056307812},{"$f":"G10","v":624.71},{"$f":"(($F12*Z12)+($G12*AO12))*BE12","v":0},88279.499623827505,127729.97666829993,124373.42957109642,124373.42957109642,202324.75800453406,273981.44313113991,271654.49811384559,266886.63715397881,269199.07476038323,279767.39228913496,321347.80682445632,{"$f":"SUM(H12:S12)","v":2349917.9457117934},null,"Cobrador",{"$f":"B12","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!$D$11","v":2.5049999999999999},{"$f":"X12/X17","v":1},{"$f":"Z17*$Y12+Z3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,"Cobrador","Miniônibus",{"$f":"AO17*$Y12+AO3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,"Cobrador","Miniônibus",{"$f":"BD6","v":79},0,19,29,29,29,48,65,65,65,65,65,75]
[null,"Ônibus Básico",{"$f":"'Plan2 R$ Pessoal'!F11","v":787.52},0,{"$f":"E12","v":0.34429678691434018},1058.6606056307812,{"$f":"G12","v":624.71},{"$f":"(($F13*Z13)+($G13*AO13))*BE13","v":205915.08428435106},483214.10320410843,1114333.934382065,1085050.9545340482,1085050.9545340482,1066420.0786488983,1201303.2506519211,1191100.4917299384,1170195.2552135994,1180334.4047186032,1355795.8241704232,1435353.5371492382,12574067.873221243,null,null,"Ônibus Básico",{"$f":"X12","v":2.5049999999999999},{"$f":"X13/X17","v":1},{"$f":"Z17*$Y13+Z3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Ônibus Básico",{"$f":"AO17*$Y13+AO3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Ônibus Básico",{"$f":"BD7","v":352},57,104,253,253,253,253,285,285,285,285,315,335]
[null,"Padron",{"$f":"C13","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F14*Z14)+($G14*AO14))*BE14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X14/X17","v":1},{"$f":"Z17*$Y14+Z3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Padron",{"$f":"AO17*$Y14+AO3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Padron",{"$f":"BD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",787.52,0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F15*Z15)+($G15*AO15))*BE15","v":0},23231.447269428289,22022.409770396538,21443.694753637315,21443.694753637315,21075.4956254723,21075.4956254723,20896.499854911199,110860.60312549891,111821.15413123609,116211.07064317913,137108.3975784347,627189.96313130413,null,null,"Articulado",2.5049999999999999,{"$f":"X15/X17","v":1},{"$f":"Z17*$Y15+Z3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado",{"$f":"AO17*$Y15+AO3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado",{"$f":"BD9","v":33},0,5,5,5,5,5,5,5,27,27,27,32]
[null,"Articulado BRT",787.52,0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F16*Z16)+($G16*AO16))*BE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X16/X17","v":1},{"$f":"Z17*$Y16+Z3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado BRT",{"$f":"AO17*$Y16+AO3","v":2.1460190205520902},2.76011083854267,2.6164659994338502,2.5477093020288399,2.5477093020288399,2.5039638395699599,2.5039638395699599,2.4826974862236,2.4391231795144801,2.4602569471212399,2.5568426305699599,2.5452728056401899,null,null,"Articulado BRT",{"$f":"BD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H12:H16)","v":205915.08428435106},594725.05009736423,1264086.3208207614,1230868.0788587818,1230868.0788587818,1289820.3322789047,1496360.1894085335,1483651.489698695,1547942.495493077,1561354.6336102225,1751774.2871027372,1893809.7415521292,15551175.782064341,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL26","v":2.1460190205520902},{"$f":"'FU Folha FGV'!$AL27","v":2.76011083854267},{"$f":"'FU Folha FGV'!$AL28","v":2.6164659994338502},{"$f":"'FU Folha FGV'!$AL29","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AL30","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AL31","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AL32","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AL33","v":2.4826974862236},{"$f":"'FU Folha FGV'!$AL34","v":2.4391231795144801},{"$f":"'FU Folha FGV'!$AL35","v":2.4602569471212399},{"$f":"'FU Folha FGV'!$AL36","v":2.5568426305699599},{"$f":"'FU Folha FGV'!$AL37","v":2.5452728056401899},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$26","v":2.1460190205520902},{"$f":"'FU Folha FGV'!$AS$27","v":2.76011083854267},{"$f":"'FU Folha FGV'!$AS$28","v":2.6164659994338502},{"$f":"'FU Folha FGV'!$AS$29","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AS$30","v":2.5477093020288399},{"$f":"'FU Folha FGV'!$AS$31","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AS$32","v":2.5039638395699599},{"$f":"'FU Folha FGV'!$AS$33","v":2.4826974862236},{"$f":"'FU Folha FGV'!$AS$34","v":2.4391231795144801},{"$f":"'FU Folha FGV'!$AS$35","v":2.4602569471212399},{"$f":"'FU Folha FGV'!$AS$36","v":2.5568426305699599},{"$f":"'FU Folha FGV'!$AS$37","v":2.5452728056401899},null,null,"Totais........................",{"$f":"SUM(BD12:BD16)","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H11+H17","v":511951.85573137936},1478622.0936919581,3142806.851659202,3060218.7271627691,3060218.7271627691,3206787.4724437194,3720292.6559396097,3688695.9304107502,3848538.031525691,3881883.6653449028,4355310.3466005595,4708442.8756609485,38663769.233334258]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 1","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H3","v":"2014-01-01"},{"$f":"DATE(YEAR(H21),MONTH(H21)+1,DAY(H21))","v":"2014-02-01"},"2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U1","v":"Ano 1"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X21","v":"Ano 1"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"BE3","v":"Ano 1"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H21","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01",null,"Funções","Cargo",{"$f":"Z22","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01",null,"Funções","Cargo","Frota",{"$f":"Z22","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5","v":"Ano 1"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"'Plan2 R$ Pessoal'!C14","v":"Fiscal"},{"$f":"'Plan2 R$ Pessoal'!F14","v":1536.029},0,{"$f":"'Plan2 R$ Pessoal'!H14","v":0.34429678691434018},{"$f":"(C24+D24)*(E24/100*100+1)","v":2064.878849307247},{"$f":"G16","v":624.71},{"$f":"(($F24*Z24)+($G24*AO24))*BE24","v":7665.3282205256546},17213.368635566381,38595.599987558999,38595.599987558999,38595.599987558999,41150.709394400881,47740.202075203633,47740.202075203633,50698.749809441608,50698.749809441608,54733.133083402477,59439.913569690158,{"$f":"SUM(H24:S24)","v":492867.15663555305},null,"Controle Operacional",{"$f":"B24","v":"Fiscal"},{"$f":"'Plan2 R$ Pessoal'!D14","v":0.05},{"$f":"X24/X30","v":0.40770333947961501},{"$f":"Z30*$Y24","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W24","v":"Fiscal"},{"$f":"AO30*$Y24","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN24","v":"Fiscal"},{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C15","v":"Inspetores de Tráfego"},{"$f":"'Plan2 R$ Pessoal'!F15","v":1256.751},0,{"$f":"'Plan2 R$ Pessoal'!H15","v":0.34429678691434018},1689.446331251384,{"$f":"G24","v":624.71},{"$f":"(($F25*Z25)+($G25*AO25))*BE25","v":3957.2073264398664},8886.360312005314,19924.886012074414,19924.886012074414,19924.886012074414,21243.955120887702,24645.764927827237,24645.764927827237,26173.10810645315,26173.10810645315,28255.848804579397,30685.712952393351,254441.48862108961,null,null,"Inspetores de Tráfego",{"$f":"'Plan2 R$ Pessoal'!D15","v":0.03},{"$f":"X25/X30","v":0.24462200368776901},{"$f":"Z30*$Y25","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO30*$Y25","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C16","v":"Chefe de tráfego"},{"$f":"'Plan2 R$ Pessoal'!F16","v":3490.9749999999999},0,{"$f":"'Plan2 R$ Pessoal'!H16","v":0.34429678691434018},4692.9064756982889,624.71,{"$f":"(($F26*Z26)+($G26*AO26))*BE26","v":2273.2810433610184},5104.9118166703574,11446.169463940567,11446.169463940567,11446.169463940567,12203.929811727574,14158.153866546694,14158.153866546694,15035.560585036912,15035.560585036912,16232.024292069027,17627.898616939827,146167.98287575674,null,null,"Chefe de tráfego",{"$f":"'Plan2 R$ Pessoal'!D16","v":7.4999999999999997E-3},{"$f":"X26/X30","v":6.1155500921942198E-2},{"$f":"Z30*$Y26","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO30*$Y26","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C17","v":"Programadores"},{"$f":"'Plan2 R$ Pessoal'!F17","v":1536.029},0,{"$f":"'Plan2 R$ Pessoal'!H17","v":0.34429678691434018},2064.878849307247,624.71,{"$f":"(($F27*Z27)+($G27*AO27))*BE27","v":1149.7992330788479},2582.0052953349568,5789.3399981338489,5789.3399981338489,5789.3399981338489,6172.6064091601311,7161.0303112805441,7161.0303112805441,7604.8124714162404,7604.8124714162404,8209.9699625103713,8915.9870354535233,73930.073495332937,null,null,"Programadores",{"$f":"'Plan2 R$ Pessoal'!D17","v":7.4999999999999997E-3},{"$f":"X27/X30","v":6.1155500921942198E-2},{"$f":"Z30*$Y27","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO30*$Y27","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C18","v":"Escaladores"},{"$f":"'Plan2 R$ Pessoal'!F18","v":2513.502},0,{"$f":"'Plan2 R$ Pessoal'!H18","v":0.34429678691434018},3378.892662502768,624.71,{"$f":"(($F28*Z28)+($G28*AO28))*BE28","v":1146.760561621395},2575.1816120620801,5774.0400207954453,5774.0400207954453,5774.0400207954453,6156.29354133591,7142.1052522034252,7142.1052522034252,7584.7145917765956,7584.7145917765956,8188.2727821036451,8892.4240041518697,73734.692251621265,null,null,"Escaladores",{"$f":"'Plan2 R$ Pessoal'!D18","v":5.0251256281407001E-3},{"$f":"X28/X30","v":4.0975209997951199E-2},{"$f":"Z30*$Y28","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO30*$Y28","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C19","v":"Auxiliares"},{"$f":"'Plan2 R$ Pessoal'!F19","v":1117.1120000000001},0,{"$f":"'Plan2 R$ Pessoal'!H19","v":0.34429678691434018},1501.7300722234527,624.71,{"$f":"(($F29*Z29)+($G29*AO29))*BE29","v":2740.8637111824951},6154.9220180940238,13800.489212445194,13800.489212445194,13800.489212445194,14714.110449506026,17070.291534557644,17070.291534557644,18128.168756417555,18128.168756417555,19570.728604408341,21253.715093730927,176232.72809620778,null,null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!D19","v":2.2613065326633201E-2},{"$f":"X29/X30","v":0.184388444990781},{"$f":"Z30*$Y29","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO30*$Y29","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H24:H29)","v":18933.240096209276},42516.749689733115,95330.524694948457,95330.524694948457,95330.524694948457,101641.60472701822,117917.54796761919,117917.54796761919,125225.11432054205,125225.11432054205,135189.97752907325,146815.65127235965,1217374.1219755614,null,null,"Totais........................",{"$f":"SUM(X24:X29)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM26","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM27","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM28","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM29","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM30","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM31","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM32","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM33","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM34","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM35","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM36","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM37","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$26","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$27","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$28","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$29","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$30","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$31","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$32","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$33","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$34","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$35","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$36","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$37","v":0.122638190954774},null,null,"Totais........................",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
["Manutenção",{"$f":"'Plan2 R$ Pessoal'!C22","v":"Chefe de Manutenção"},{"$f":"'Plan2 R$ Pessoal'!F22","v":3490.9749999999999},0,{"$f":"'Plan2 R$ Pessoal'!H22","v":0.34429678691434018},{"$f":"(C31+D31)*(E31/100*100+1)","v":4692.9064756982889},{"$f":"G29","v":624.71},{"$f":"(($F31*Z31)+($G31*AO31))*BE31","v":2273.2810433610184},5104.9118166703574,11446.169463940567,11446.169463940567,11446.169463940567,12203.929811727574,14158.153866546694,14158.153866546694,15035.560585036912,15035.560585036912,16232.024292069027,17627.898616939827,{"$f":"SUM(H31:S31)","v":146167.98287575674},null,"Manutenção","Chefe de Manutenção",{"$f":"'Plan2 R$ Pessoal'!D22","v":7.4999999999999997E-3},{"$f":"X31/X40","v":1.49261194589594E-2},{"$f":"Z40*$Y31","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO40*$Y31","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C23","v":"Mecânicos"},{"$f":"'Plan2 R$ Pessoal'!F23","v":2094.585},0,{"$f":"'Plan2 R$ Pessoal'!H23","v":0.34429678691434018},2815.7438854189736,{"$f":"G31","v":624.71},{"$f":"(($F32*Z32)+($G32*AO32))*BE32","v":17738.219529848582},39833.194733695062,89313.49131695689,89313.49131695689,89313.49131695689,95226.231160239753,110474.8760192324,110474.8760192324,117321.20636408623,117321.20636408623,126657.11137979601,137549.00056479077,1140536.3960858781,null,null,"Mecânicos",{"$f":"'Plan2 R$ Pessoal'!D23","v":9.0452261306532694E-2},{"$f":"X32/X40","v":0.18001350101257599},{"$f":"Z40*$Y32","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO40*$Y32","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C24","v":"Auxiliares"},{"$f":"'Plan2 R$ Pessoal'!F24","v":1256.751},0,{"$f":"'Plan2 R$ Pessoal'!H24","v":0.34429678691434018},1689.446331251384,624.71,{"$f":"(($F33*Z33)+($G33*AO33))*BE33","v":11931.278371175482},26793.046166850207,60075.033202234445,60075.033202234445,60075.033202234445,64052.125992626272,74308.83897837362,74308.83897837362,78913.893788300993,78913.893788300993,85193.513983656521,92519.737544904623,767160.26719926565,null,null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!D24","v":9.0452261306532694E-2},{"$f":"X33/X40","v":0.18001350101257599},{"$f":"Z40*$Y33","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO40*$Y33","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C25","v":"Funileiro"},{"$f":"'Plan2 R$ Pessoal'!F25","v":2094.585},0,{"$f":"'Plan2 R$ Pessoal'!H25","v":0.34429678691434018},2815.7438854189736,624.71,{"$f":"(($F34*Z34)+($G34*AO34))*BE34","v":12318.208006839293},27661.940787288237,62023.257858997844,62023.257858997844,62023.257858997844,66129.327194610945,76718.66390224472,76718.66390224472,81473.059975059878,81473.059975059878,87956.327347080558,95520.139281104697,792039.16394852637,null,null,"Funileiro",{"$f":"'Plan2 R$ Pessoal'!D25","v":6.2814070351758802E-2},{"$f":"X34/X40","v":0.12500937570317799},{"$f":"Z40*$Y34","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO40*$Y34","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C26","v":"Borracheiro"},{"$f":"'Plan2 R$ Pessoal'!F26","v":1396.39},0,{"$f":"'Plan2 R$ Pessoal'!H26","v":0.34429678691434018},1877.1625902793157,624.71,{"$f":"(($F35*Z35)+($G35*AO35))*BE35","v":2508.1587023151988},5632.3563841464111,12628.799080078281,12628.799080078281,12628.799080078281,13464.851980850013,15620.988409156062,15620.988409156062,16589.049662681227,16589.049662681227,17909.13319021554,19449.230639005575,161270.20428044215,null,null,"Borracheiro",{"$f":"'Plan2 R$ Pessoal'!D26","v":1.75879396984925E-2},{"$f":"X35/X40","v":3.5002625196889799E-2},{"$f":"Z40*$Y35","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO40*$Y35","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C27","v":"Eletricista"},{"$f":"'Plan2 R$ Pessoal'!F27","v":2373.8629999999998},0,{"$f":"'Plan2 R$ Pessoal'!H27","v":0.34429678691434018},3191.1764034748362,624.71,{"$f":"(($F36*Z36)+($G36*AO36))*BE36","v":13662.407349124731},30680.493696280097,68791.419459628029,68791.419459628029,68791.419459628029,73345.555242669609,85090.43173577683,85090.43173577683,90363.641589824969,90363.641589824969,97554.382299890625,105943.57979496721,878468.82341301988,null,null,"Eletricista",{"$f":"'Plan2 R$ Pessoal'!D27","v":6.2814070351758802E-2},{"$f":"X36/X40","v":0.12500937570317799},{"$f":"Z40*$Y36","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO40*$Y36","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C28","v":"Pintores"},{"$f":"'Plan2 R$ Pessoal'!F28","v":2373.8629999999998},0,{"$f":"'Plan2 R$ Pessoal'!H28","v":0.34429678691434018},3191.1764034748362,624.71,{"$f":"(($F37*Z37)+($G37*AO37))*BE37","v":6557.9555275798648},14726.636974214432,33019.881340621425,33019.881340621425,33019.881340621425,35205.866516481379,40843.407233172838,40843.407233172838,43374.547963115947,43374.547963115947,46826.103503947452,50852.918301584214,421665.03523824923,null,null,"Pintores",{"$f":"'Plan2 R$ Pessoal'!D28","v":3.0150753768844199E-2},{"$f":"X37/X40","v":6.0004500337525302E-2},{"$f":"Z40*$Y37","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO40*$Y37","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C29","v":"Eletrônico"},{"$f":"'Plan2 R$ Pessoal'!F29","v":2792.78},null,{"$f":"'Plan2 R$ Pessoal'!H29","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F38*Z38)+($G38*AO38))*BE38","v":3762.8895270126905},8449.9975343442875,18946.478846537582,18946.478846537582,18946.478846537582,20200.775355541813,23435.540036657985,23435.540036657985,24887.88336287341,24887.88336287341,26868.351534985351,29178.897735782619,241947.19502634226,null,null,"Eletrônico",{"$f":"'Plan2 R$ Pessoal'!D29","v":1.5075376884422099E-2},{"$f":"X38/X40","v":3.0002250168762699E-2},{"$f":"Z40*$Y38","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO40*$Y38","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan2 R$ Pessoal'!C30","v":"Outros"},{"$f":"'Plan2 R$ Pessoal'!F30","v":1256.751},0,{"$f":"'Plan2 R$ Pessoal'!H30","v":0.34429678691434018},1689.446331251384,{"$f":"G37","v":624.71},{"$f":"(($F39*Z39)+($G39*AO39))*BE39","v":16571.219959965994},37212.564120625393,83437.546114214754,83437.546114214754,83437.546114214754,88961.286100870086,103206.72080329699,103206.72080329699,109602.63026152948,109602.63026152948,118324.32497730106,128499.63547903456,1065500.3711100942,null,null,"Outros",{"$f":"'Plan2 R$ Pessoal'!D30","v":0.12562814070351799},{"$f":"X39/X40","v":0.25001875140635499},{"$f":"Z40*$Y39","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO40*$Y39","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H31:H39)","v":87323.618017222863},196095.14221411449,439682.07668320986,439682.07668320986,439682.07668320986,468789.9493556174,543857.62098445813,543857.62098445813,577561.47355250909,577561.47355250909,623521.27250894217,677141.03795811418,5614755.4391775746,null,null,"Totais........................",{"$f":"SUM(X31:X39)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN26","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN27","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN28","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN29","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN30","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN31","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN32","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN33","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN34","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN35","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN36","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN37","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$26","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$27","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$28","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$29","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$30","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$31","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$32","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$33","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$34","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$35","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$36","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$37","v":0.502474874371859},null,null,"Totais........................",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H18+H30+H40","v":618208.71384481143},1717233.9855958058,3677819.4530373602,3595231.3285409273,3595231.3285409273,3777219.0265263552,4382067.8248916874,4350471.0993628278,4551324.619398742,4584670.2532179542,5114021.5966385752,5532399.5648914222,45495898.794487394]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 1","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H3","v":"2014-01-01"},{"$f":"DATE(YEAR(H44),MONTH(H44)+1,DAY(H44))","v":"2014-02-01"},"2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X21","v":"Ano 1"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X44","v":"Ano 1"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE21","v":"Ano 1"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H44","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01",null,"Funções","Cargo",{"$f":"Z45","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01",null,"Funções","Cargo","Frota",{"$f":"Z45","v":"2014-01-01"},"2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T23","v":"Ano 1"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"'Plan4 R$ Pessoal'!C8","v":"Controle de Manutenção"},{"$f":"'Plan4 R$ Pessoal'!F8","v":1256.751},0,{"$f":"'Plan4 R$ Pessoal'!H8","v":0.34429678691434018},{"$f":"(C47+D47)*(E47/100*100+1)","v":1689.446331251384},{"$f":"G39","v":624.71},{"$f":"(($F47*Z47)+($G47*AO47))*BE47","v":1495.5432072712995},3358.4128163285322,7530.1912366116312,7530.1912366116312,7530.1912366116312,8028.7056390353973,9314.3480452861641,9314.3480452861641,9891.5752480926294,9891.5752480926294,10678.703251919629,11597.019256384463,{"$f":"SUM(H47:S47)","v":96160.804467531794},null,"Administração",{"$f":"B47","v":"Controle de Manutenção"},{"$f":"'Plan4 R$ Pessoal'!D8","v":1.1337868480725599E-2},{"$f":"X47/X62","v":0.11363636363636399},{"$f":"Z62*$Y47","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W47","v":"Controle de Manutenção"},{"$f":"AO62*$Y47","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN47","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C9","v":"Gerente de Operação"},{"$f":"'Plan4 R$ Pessoal'!F9","v":6981.95},0,{"$f":"'Plan4 R$ Pessoal'!H9","v":0.34429678691434018},9385.8129513965778,{"$f":"G47","v":624.71},{"$f":"(($F48*Z48)+($G48*AO48))*BE48","v":1293.8771161669019},2905.5486117432183,6514.7847778929972,6514.7847778929972,6514.7847778929972,6946.0771499486309,8058.3574778815819,8058.3574778815819,8557.7486455249473,8557.7486455249473,9238.7366014022646,10033.2225499258,83194.028609678877,null,null,"Gerente de Operação",{"$f":"'Plan4 R$ Pessoal'!D9","v":2.26757369614512E-3},{"$f":"X48/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y48","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO62*$Y48","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C10","v":"Gerente Administrativo"},{"$f":"'Plan4 R$ Pessoal'!F10","v":6981.95},0,{"$f":"'Plan4 R$ Pessoal'!H10","v":0.34429678691434018},9385.8129513965778,624.71,{"$f":"(($F49*Z49)+($G49*AO49))*BE49","v":1293.8771161669019},2905.5486117432183,6514.7847778929972,6514.7847778929972,6514.7847778929972,6946.0771499486309,8058.3574778815819,8058.3574778815819,8557.7486455249473,8557.7486455249473,9238.7366014022646,10033.2225499258,83194.028609678877,null,null,"Gerente Administrativo",{"$f":"'Plan4 R$ Pessoal'!D10","v":2.26757369614512E-3},{"$f":"X49/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y49","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO62*$Y49","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C11","v":"Assistente Administrativo"},{"$f":"'Plan4 R$ Pessoal'!F11","v":1536.029},0,{"$f":"'Plan4 R$ Pessoal'!H11","v":0.34429678691434018},2064.878849307247,624.71,{"$f":"(($F50*Z50)+($G50*AO50))*BE50","v":1738.1696645182853},3903.258194005974,8751.8367318727705,8751.8367318727705,8751.8367318727705,9331.2266200455324,10825.442647438444,10825.442647438444,11496.31514953322,11496.31514953322,12411.14128875337,13478.438451176879,111761.26000806167,null,null,"Assistente Administrativo",{"$f":"'Plan4 R$ Pessoal'!D11","v":1.1337868480725599E-2},{"$f":"X50/X62","v":0.11363636363636399},{"$f":"Z62*$Y50","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO62*$Y50","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C12","v":"Psicólogo"},{"$f":"'Plan4 R$ Pessoal'!F12","v":3630.614},0,{"$f":"'Plan4 R$ Pessoal'!H12","v":0.34429678691434018},4880.6227347262211,624.71,{"$f":"(($F51*Z51)+($G51*AO51))*BE51","v":711.57361877413598},1597.919705317358,3582.8355892662635,3582.8355892662635,3582.8355892662635,3820.0267955243089,4431.73043271611,4431.73043271611,4706.3728820675306,4706.3728820675306,5080.8853130012867,5517.8164824240021,45752.935312407164,null,null,"Psicólogo",{"$f":"'Plan4 R$ Pessoal'!D12","v":2.26757369614512E-3},{"$f":"X51/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y51","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO62*$Y51","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C13","v":"Técnico Seg. do Trabalho"},{"$f":"'Plan4 R$ Pessoal'!F13","v":1815.307},0,{"$f":"'Plan4 R$ Pessoal'!H13","v":0.34429678691434018},2440.3113673631105,624.71,{"$f":"(($F52*Z52)+($G52*AO52))*BE52","v":2376.9553461183218},5337.7242860200913,11968.178672560674,11968.178672560674,11968.178672560674,12760.497121266781,14803.844699508847,14803.844699508847,15721.26606116855,15721.26606116855,16972.29519070451,18431.82917516313,152834.05865830963,null,null,"Técnico Seg. do Trabalho",{"$f":"'Plan4 R$ Pessoal'!D13","v":1.3605442176870699E-2},{"$f":"X52/X62","v":0.13636363636363599},{"$f":"Z62*$Y52","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO62*$Y52","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C14","v":"Auxiliar de Compras"},{"$f":"'Plan4 R$ Pessoal'!F14","v":2234.2240000000002},0,{"$f":"'Plan4 R$ Pessoal'!H14","v":0.34429678691434018},3003.4601444469054,624.71,{"$f":"(($F53*Z53)+($G53*AO53))*BE53","v":468.94716152715006},1053.074327639916,2361.1900940051241,2361.1900940051241,2361.1900940051241,2517.5058145141743,2920.6358305638296,2920.6358305638296,3101.63298062694,3101.63298062694,3348.4472761675452,3636.3972876315847,30152.479771877282,null,null,"Auxiliar de Compras",{"$f":"'Plan4 R$ Pessoal'!D14","v":2.26757369614512E-3},{"$f":"X53/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y53","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO62*$Y53","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C15","v":"Assistente Financeiro"},{"$f":"'Plan4 R$ Pessoal'!F15","v":2234.2240000000002},0,{"$f":"'Plan4 R$ Pessoal'!H15","v":0.34429678691434018},3003.4601444469054,624.71,{"$f":"(($F54*Z54)+($G54*AO54))*BE54","v":937.89432305430239},2106.1486552798369,4722.3801880102592,4722.3801880102592,4722.3801880102592,5035.0116290283604,5841.2716611276728,5841.2716611276728,6203.2659612538946,6203.2659612538946,6696.8945523351067,7272.7945752631867,60304.959543754703,null,null,"Assistente Financeiro",{"$f":"'Plan4 R$ Pessoal'!D15","v":4.5351473922902504E-3},{"$f":"X54/X62","v":4.5454545454545497E-2},{"$f":"Z62*$Y54","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO62*$Y54","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C16","v":"Auxiliar de CPD"},{"$f":"'Plan4 R$ Pessoal'!F16","v":2234.2240000000002},0,{"$f":"'Plan4 R$ Pessoal'!H16","v":0.34429678691434018},3003.4601444469054,624.71,{"$f":"(($F55*Z55)+($G55*AO55))*BE55","v":1406.8414845814523},3159.2229829197527,7083.5702820153829,7083.5702820153829,7083.5702820153829,7552.5174435425333,8761.9074916915015,8761.9074916915015,9304.8989418808342,9304.8989418808342,10045.341828502651,10909.191862894771,90457.439315631986,null,null,"Auxiliar de CPD",{"$f":"'Plan4 R$ Pessoal'!D16","v":6.8027210884353704E-3},{"$f":"X55/X62","v":6.8181818181818205E-2},{"$f":"Z62*$Y55","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO62*$Y55","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C17","v":"Enc. de Depto.Pessoal"},{"$f":"'Plan4 R$ Pessoal'!F17","v":3630.614},0,{"$f":"'Plan4 R$ Pessoal'!H17","v":0.34429678691434018},4880.6227347262211,624.71,{"$f":"(($F56*Z56)+($G56*AO56))*BE56","v":711.57361877413598},1597.919705317358,3582.8355892662635,3582.8355892662635,3582.8355892662635,3820.0267955243089,4431.73043271611,4431.73043271611,4706.3728820675306,4706.3728820675306,5080.8853130012867,5517.8164824240021,45752.935312407164,null,null,"Enc. de Depto.Pessoal",{"$f":"'Plan4 R$ Pessoal'!D17","v":2.26757369614512E-3},{"$f":"X56/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y56","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO62*$Y56","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C18","v":"Eletrônico"},{"$f":"'Plan4 R$ Pessoal'!F18","v":2792.78},0,{"$f":"'Plan4 R$ Pessoal'!H18","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F57*Z57)+($G57*AO57))*BE57","v":1697.9932332778358},3813.037436132684,8549.5448763287532,8549.5448763287532,8549.5448763287532,9115.5426207546971,10575.221014274241,10575.221014274241,11230.586823609547,11230.586823609547,12124.267472703144,13166.894896645674,109177.98596426786,null,null,"Eletrônico",{"$f":"'Plan4 R$ Pessoal'!D18","v":6.8027210884353704E-3},{"$f":"X57/X62","v":6.8181818181818205E-2},{"$f":"Z62*$Y57","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO62*$Y57","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C19","v":"Auxiliar Depto. Pessoal"},{"$f":"'Plan4 R$ Pessoal'!F19","v":1536.029},0,{"$f":"'Plan4 R$ Pessoal'!H19","v":0.34429678691434018},2064.878849307247,624.71,{"$f":"(($F58*Z58)+($G58*AO58))*BE58","v":1390.5357316146315},3122.6065552047862,7001.4693854982315,7001.4693854982315,7001.4693854982315,7464.9812960364425,8660.3541179507738,8660.3541179507738,9197.0521196265963,9197.0521196265963,9928.9130310027194,10782.750760941528,89409.008006449556,null,null,"Auxiliar Depto. Pessoal",{"$f":"'Plan4 R$ Pessoal'!D19","v":9.0702947845805008E-3},{"$f":"X58/X62","v":9.0909090909090898E-2},{"$f":"Z62*$Y58","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO62*$Y58","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C20","v":"Contador"},{"$f":"'Plan4 R$ Pessoal'!F20","v":3630.614},0,{"$f":"'Plan4 R$ Pessoal'!H20","v":0.34429678691434018},4880.6227347262211,624.71,{"$f":"(($F59*Z59)+($G59*AO59))*BE59","v":711.57361877413598},1597.919705317358,3582.8355892662635,3582.8355892662635,3582.8355892662635,3820.0267955243089,4431.73043271611,4431.73043271611,4706.3728820675306,4706.3728820675306,5080.8853130012867,5517.8164824240021,45752.935312407164,null,null,"Contador",{"$f":"'Plan4 R$ Pessoal'!D20","v":2.26757369614512E-3},{"$f":"X59/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y59","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO62*$Y59","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C21","v":"Auxiliar Contabilidade"},{"$f":"'Plan4 R$ Pessoal'!F21","v":1536.029},0,{"$f":"'Plan4 R$ Pessoal'!H21","v":0.34429678691434018},2064.878849307247,624.71,{"$f":"(($F60*Z60)+($G60*AO60))*BE60","v":695.26786580731573},1561.3032776023931,3500.7346927491158,3500.7346927491158,3500.7346927491158,3732.4906480182212,4330.1770589753869,4330.1770589753869,4598.5260598132982,4598.5260598132982,4964.4565155013597,5391.375380470764,44704.504003224778,null,null,"Auxiliar Contabilidade",{"$f":"'Plan4 R$ Pessoal'!D21","v":4.5351473922902504E-3},{"$f":"X60/X62","v":4.5454545454545497E-2},{"$f":"Z62*$Y60","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO62*$Y60","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,{"$f":"'Plan4 R$ Pessoal'!C22","v":"Outros"},{"$f":"'Plan4 R$ Pessoal'!F22","v":2792.78},0,{"$f":"'Plan4 R$ Pessoal'!H22","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F61*Z61)+($G61*AO61))*BE61","v":4527.9819554075657},10168.099829687166,22798.786336876692,22798.786336876692,22798.786336876692,24308.113655345882,28200.589371398,28200.589371398,29948.231529625482,29948.231529625482,32331.379927208411,35111.719724388495,291141.29590471456,null,null,"Outros",{"$f":"'Plan4 R$ Pessoal'!D22","v":1.8140589569161002E-2},{"$f":"X61/X62","v":0.18181818181818199},{"$f":"Z62*$Y61","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO62*$Y61","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H47:H61)","v":21458.605061834372},48187.744700259631,108045.95882011342,108045.95882011342,108045.95882011342,115198.8271740582,133645.69819212635,133645.69819212635,141927.96681248347,141927.96681248347,153221.96947660681,166398.30591808411,1379750.6588004031,null,null,"Totais.........................",{"$f":"SUM(X47:X61)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO26","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO27","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO28","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO29","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO30","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO31","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO32","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO33","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO34","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO35","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO36","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO37","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$26","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$27","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$28","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$29","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$30","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$31","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$32","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$33","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$34","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$35","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$36","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$37","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"BD$11","v":464},57,128,287,287,287,306,355,355,377,377,407,442]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G64","v":"Ano 2"},null,null,null,null,{"$f":"F63","v":"Ano 2"},null,null,null,null,{"$f":"K63","v":"Ano 2"},null,null,null,null,{"$f":"P63","v":"Ano 2"},null,null,null,null,null,{"$f":"U63","v":"Ano 2"},null,null,null,null,{"$f":"AA63","v":"Ano 2"},null,null,null,null,{"$f":"AF63","v":"Ano 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK63","v":"Ano 2"},null,null,null,null,{"$f":"BE63","v":"Ano 2"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 2","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z64","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO64","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S44),MONTH(S44)+1,DAY(S44))","v":"2015-01-01"},{"$f":"DATE(YEAR(H65),MONTH(H65)+1,DAY(H65))","v":"2015-02-01"},"2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U63","v":"Ano 2"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X65","v":"Ano 2"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO65","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"AK63","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H65","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z66","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63","v":"Ano 2"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z66","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C6","v":1396.39},0,0.34429678691434018,{"$f":"(C68+D68)*(E68/100*100+1)","v":1877.1625902793157},{"$f":"G6","v":624.71},{"$f":"(($F68*Z68)+($G68*AO68))*BE68","v":483167.12756598141},487096.96697176597,487615.92511584202,489196.75137083849,614184.70218766935,620094.41714714235,610770.70733758004,616089.10662512935,615724.19176328555,615724.19176328555,633851.18132036412,539879.08625637367,{"$f":"SUM(H68:S68)","v":6813394.3554252572},null,"Motorista",{"$f":"B68","v":"Miniônibus"},{"$f":"X6","v":2.5049999999999999},{"$f":"X68/X73","v":1},{"$f":"Z73*$Y68+Z64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,"Motorista",{"$f":"W68","v":"Miniônibus"},{"$f":"AO73*$Y68+AO64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,"Motorista",{"$f":"W68","v":"Miniônibus"},{"$f":"BD6","v":79},75,{"$f":"BE68","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C7","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G68","v":624.71},{"$f":"(($F69*Z69)+($G69*AO69))*BE69","v":2158146.5031280504},2175699.7858072212,2178017.7988507613,2185078.8227897454,2743358.3364382563,2769755.063257236,2728109.1594411908,2751864.6762589109,2750234.723209342,2750234.723209342,2831201.9432309601,2411459.9186118022,30433161.454232823,null,null,"Ônibus Básico",{"$f":"X68","v":2.5049999999999999},{"$f":"X69/X73","v":1},{"$f":"Z73*$Y69+Z64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Ônibus Básico",{"$f":"AO73*$Y69+AO64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Ônibus Básico",352,335,{"$f":"BE69","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C8","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F70*Z70)+($G70*AO70))*BE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X70/X73","v":1},{"$f":"Z73*$Y70+Z64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Padron",{"$f":"AO73*$Y70+AO64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Padron",0,0,{"$f":"BE70","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C9","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F71*Z71)+($G71*AO71))*BE71","v":199709.07939393897},201333.41301499659,201547.91571454803,202201.32389994658,253863.01023756998,256305.69242081884,252451.89236619973,254650.16407172012,254499.33259549135,254499.33259549135,261991.82161241717,223150.02231930112,2816203.00024244,null,null,"Articulado",2.5049999999999999,{"$f":"X71/X73","v":1},{"$f":"Z73*$Y71+Z64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado",{"$f":"AO73*$Y71+AO64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado",33,31,{"$f":"BE71","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C10","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F72*Z72)+($G72*AO72))*BE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X72/X73","v":1},{"$f":"Z73*$Y72+Z64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado BRT",{"$f":"AO73*$Y72+AO64","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado BRT",0,0,{"$f":"BE72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H68:H72)","v":2841022.7100879708},2864130.1657939842,2867181.6396811511,2876476.8980605304,3611406.0488634957,3646155.1728251972,3591331.7591449707,3622603.9469557605,3620458.2475681189,3620458.2475681189,3727044.9461637414,3174489.0271874769,40062758.809900522,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK43","v":2.5749626070395499},{"$f":"'FU Folha FGV'!$AK44","v":2.59590606313215},{"$f":"'FU Folha FGV'!$AK45","v":2.5986717682875198},{"$f":"'FU Folha FGV'!$AK46","v":2.6070965311958498},{"$f":"'FU Folha FGV'!$AK47","v":3.2732000000000001},{"$f":"'FU Folha FGV'!$AK48","v":3.3046948889746801},{"$f":"'FU Folha FGV'!$AK49","v":3.2550056556871101},{"$f":"'FU Folha FGV'!$AK50","v":3.2833492215330198},{"$f":"'FU Folha FGV'!$AK51","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AK52","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AK53","v":3.37800938269522},{"$f":"'FU Folha FGV'!$AK54","v":2.8772000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$43","v":2.5749626070395499},{"$f":"'FU Folha FGV'!$AR$44","v":2.59590606313215},{"$f":"'FU Folha FGV'!$AR$45","v":2.5986717682875198},{"$f":"'FU Folha FGV'!$AR$46","v":2.6070965311958498},{"$f":"'FU Folha FGV'!$AR$47","v":3.2732000000000001},{"$f":"'FU Folha FGV'!$AR$48","v":3.3046948889746801},{"$f":"'FU Folha FGV'!$AR$49","v":3.2550056556871101},{"$f":"'FU Folha FGV'!$AR$50","v":3.2833492215330198},{"$f":"'FU Folha FGV'!$AR$51","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AR$52","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AR$53","v":3.37800938269522},{"$f":"'FU Folha FGV'!$AR$54","v":2.8772000000000002},null,null,"Totais........................",{"$f":"SUM(BD68:BD72)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C12","v":787.52},0,0.34429678691434018,{"$f":"(C74+D74)*(E74/100*100+1)","v":1058.6606056307812},624.71,{"$f":"(($F74*Z74)+($G74*AO74))*BE74","v":325096.22724665864},327740.39712415385,328089.57513133314,329153.22499928001,413250.64997630054,417226.96775086917,410953.56314592221,414532.01756620454,414286.48669689789,414286.48669689789,426483.12752805854,363254.54298906634,{"$f":"SUM(H74:S74)","v":4584353.2668516431},null,"Cobrador",{"$f":"B74","v":"Miniônibus"},{"$f":"X12","v":2.5049999999999999},{"$f":"X74/X79","v":1},{"$f":"Z79*$Y74+Z65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,"Cobrador","Miniônibus",{"$f":"AO79*$Y74+AO65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,"Cobrador","Miniônibus",{"$f":"BD12","v":79},{"$f":"BE68","v":75},75,75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C13","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F75*Z75)+($G75*AO75))*BE75","v":1452096.4817017419},1463907.1071545538,1465466.7689199548,1470217.7383301174,1845852.9032274757,1863613.7892872156,1835592.5820517857,1851576.3451290468,1850479.6405794772,1850479.6405794772,1904957.969625328,1622536.9586844961,20476777.925270669,null,null,"Ônibus Básico",{"$f":"X74","v":2.5049999999999999},{"$f":"X75/X79","v":1},{"$f":"Z79*$Y75+Z65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Ônibus Básico",{"$f":"AO79*$Y75+AO65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Ônibus Básico",352,{"$f":"BE69","v":335},335,335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C14","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F76*Z76)+($G76*AO76))*BE76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X76/X79","v":1},{"$f":"Z79*$Y76+Z65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Padron",{"$f":"AO79*$Y76+AO65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Padron",0,{"$f":"BE70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C15","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F77*Z77)+($G77*AO77))*BE77","v":134373.10726195225},135466.03081131692,135610.35772095103,136049.99966636908,170810.26865687087,172453.81333702593,169860.80610031451,171339.90059403121,171238.41450138445,171238.41450138445,176279.69271159751,150145.21110214741,1894866.0169653455,null,null,"Articulado",2.5049999999999999,{"$f":"X77/X79","v":1},{"$f":"Z79*$Y77+Z65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado",{"$f":"AO79*$Y77+AO65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado",33,{"$f":"BE71","v":31},31,31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C16","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F78*Z78)+($G78*AO78))*BE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X78/X79","v":1},{"$f":"Z79*$Y78+Z65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado BRT",{"$f":"AO79*$Y78+AO65","v":2.5749626070395499},2.59590606313215,2.5986717682875198,2.6070965311958498,3.2732000000000001,3.3046948889746801,3.2550056556871101,3.2833492215330198,3.2814044656289201,3.2814044656289201,3.37800938269522,2.8772000000000002,null,null,"Articulado BRT",0,{"$f":"BE72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H74:H78)","v":1911565.8162103528},1927113.5350900246,1929166.7017722391,1935420.9629957664,2429913.8218606473,2453294.570375111,2416406.9512980222,2437448.263289283,2436004.5417777593,2436004.5417777593,2507720.7898649839,2135936.71277571,26955997.209087655,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL43","v":2.5749626070395499},{"$f":"'FU Folha FGV'!$AL44","v":2.59590606313215},{"$f":"'FU Folha FGV'!$AL45","v":2.5986717682875198},{"$f":"'FU Folha FGV'!$AL46","v":2.6070965311958498},{"$f":"'FU Folha FGV'!$AL47","v":3.2732000000000001},{"$f":"'FU Folha FGV'!$AL48","v":3.3046948889746801},{"$f":"'FU Folha FGV'!$AL49","v":3.2550056556871101},{"$f":"'FU Folha FGV'!$AL50","v":3.2833492215330198},{"$f":"'FU Folha FGV'!$AL51","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AL52","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AL53","v":3.37800938269522},{"$f":"'FU Folha FGV'!$AL54","v":2.8772000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$43","v":2.5749626070395499},{"$f":"'FU Folha FGV'!$AS$44","v":2.59590606313215},{"$f":"'FU Folha FGV'!$AS$45","v":2.5986717682875198},{"$f":"'FU Folha FGV'!$AS$46","v":2.6070965311958498},{"$f":"'FU Folha FGV'!$AS$47","v":3.2732000000000001},{"$f":"'FU Folha FGV'!$AS$48","v":3.3046948889746801},{"$f":"'FU Folha FGV'!$AS$49","v":3.2550056556871101},{"$f":"'FU Folha FGV'!$AS$50","v":3.2833492215330198},{"$f":"'FU Folha FGV'!$AS$51","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AS$52","v":3.2814044656289201},{"$f":"'FU Folha FGV'!$AS$53","v":3.37800938269522},{"$f":"'FU Folha FGV'!$AS$54","v":2.8772000000000002},null,null,"Totais........................",{"$f":"SUM(BD74:BD78)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H73+H79","v":4752588.5262983236},4791243.7008840088,4796348.3414533902,4811897.8610562971,6041319.8707241435,6099449.7432003077,6007738.7104429929,6060052.210245043,6056462.7893458782,6056462.7893458782,6234765.7360287253,5310425.7399631869,67018756.018988177]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G64","v":"Ano 2"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H65","v":"2015-01-01"},{"$f":"DATE(YEAR(H83),MONTH(H83)+1,DAY(H83))","v":"2015-02-01"},"2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U63","v":"Ano 2"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X83","v":"Ano 2"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE65","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H83","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,"Funções","Cargo",{"$f":"Z84","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,"Funções","Cargo","Frota",{"$f":"Z84","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T67","v":"Ano 2"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B24","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C86+D86)*(E86/100*100+1)","v":2064.878849307247},{"$f":"G39","v":624.71},{"$f":"(($F86*Z86)+($G86*AO86))*BE86","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H86:S86)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B86","v":"Fiscal"},{"$f":"X24","v":0.05},{"$f":"X86/X92","v":0.40770333947961501},{"$f":"Z92*$Y86","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W86","v":"Fiscal"},{"$f":"AO92*$Y86","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN86","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BE73","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B25","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G86","v":624.71},{"$f":"(($F87*Z87)+($G87*AO87))*BE87","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X87/X92","v":0.24462200368776901},{"$f":"Z92*$Y87","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO92*$Y87","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,{"$f":"BE86","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B26","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F88*Z88)+($G88*AO88))*BE88","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X88/X92","v":6.1155500921942198E-2},{"$f":"Z92*$Y88","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO92*$Y88","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,{"$f":"BE87","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B27","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F89*Z89)+($G89*AO89))*BE89","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X89/X92","v":6.1155500921942198E-2},{"$f":"Z92*$Y89","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO92*$Y89","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,{"$f":"BE88","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B28","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F90*Z90)+($G90*AO90))*BE90","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X90/X92","v":4.0975209997951199E-2},{"$f":"Z92*$Y90","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO92*$Y90","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,{"$f":"BE89","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B29","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F91*Z91)+($G91*AO91))*BE91","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X91/X92","v":0.184388444990781},{"$f":"Z92*$Y91","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO92*$Y91","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,{"$f":"BE90","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B30","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H86:H91)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X86:X91)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM43","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM44","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM45","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM46","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM47","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM48","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM49","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM50","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM51","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM52","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM53","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM54","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$43","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$44","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$45","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$46","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$47","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$48","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$49","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$50","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$51","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$52","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$53","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$54","v":0.122638190954774},null,null,"Totais........................",464,{"$f":"BE79","v":441},441,441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C31","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C93+D93)*(E93/100*100+1)","v":4692.9064756982889},{"$f":"G91","v":624.71},{"$f":"(($F93*Z93)+($G93*AO93))*BE93","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H93:S93)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X31","v":7.4999999999999997E-3},{"$f":"X93/X102","v":1.49261194589594E-2},{"$f":"Z102*$Y93","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO102*$Y93","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,{"$f":"BE91","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C32","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G93","v":624.71},{"$f":"(($F94*Z94)+($G94*AO94))*BE94","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X94/X102","v":0.18001350101257599},{"$f":"Z102*$Y94","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO102*$Y94","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,{"$f":"BE93","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C33","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F95*Z95)+($G95*AO95))*BE95","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X95/X102","v":0.18001350101257599},{"$f":"Z102*$Y95","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO102*$Y95","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,{"$f":"BE94","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C34","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F96*Z96)+($G96*AO96))*BE96","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X96/X102","v":0.12500937570317799},{"$f":"Z102*$Y96","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO102*$Y96","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,{"$f":"BE95","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C35","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F97*Z97)+($G97*AO97))*BE97","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X97/X102","v":3.5002625196889799E-2},{"$f":"Z102*$Y97","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO102*$Y97","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,{"$f":"BE96","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C36","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F98*Z98)+($G98*AO98))*BE98","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X98/X102","v":0.12500937570317799},{"$f":"Z102*$Y98","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO102*$Y98","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,{"$f":"BE97","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C37","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F99*Z99)+($G99*AO99))*BE99","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X99/X102","v":6.0004500337525302E-2},{"$f":"Z102*$Y99","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO102*$Y99","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,{"$f":"BE98","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C38","v":2792.78},null,{"$f":"E38","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F100*Z100)+($G100*AO100))*BE100","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X100/X102","v":3.0002250168762699E-2},{"$f":"Z102*$Y100","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO102*$Y100","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,{"$f":"BE99","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D39","v":0},0.34429678691434018,1689.446331251384,{"$f":"G99","v":624.71},{"$f":"(($F101*Z101)+($G101*AO101))*BE101","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X101/X102","v":0.25001875140635499},{"$f":"Z102*$Y101","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO102*$Y101","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,{"$f":"BE99","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H93:H101)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X93:X101)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN43","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN44","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN45","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN46","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN47","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN48","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN49","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN50","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN51","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN52","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN53","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN54","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$43","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$44","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$45","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$46","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$47","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$48","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$49","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$50","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$51","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$52","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$53","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$54","v":0.502474874371859},null,null,"Totais........................",464,{"$f":"BE101","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H80+H92+H102","v":5574681.0601232983},5613336.2347089835,5618440.8752783649,5633990.3948812718,6863412.4045491181,6921542.2770252824,6829831.2442679675,6882144.7440700177,6878555.3231708528,6878555.3231708528,7056858.2698537,6132518.2737881616,76883866.424887881]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 2","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H65","v":"2015-01-01"},{"$f":"DATE(YEAR(H106),MONTH(H106)+1,DAY(H106))","v":"2015-02-01"},"2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X83","v":"Ano 2"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X106","v":"Ano 2"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE83","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H106","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,"Funções","Cargo",{"$f":"Z107","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,"Funções","Cargo","Frota",{"$f":"Z107","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T85","v":"Ano 2"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B47","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C109+D109)*(E109/100*100+1)","v":1689.446331251384},{"$f":"G101","v":624.71},{"$f":"(($F109*Z109)+($G109*AO109))*BE109","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H109:S109)","v":138849.37987508273},null,"Administração",{"$f":"B109","v":"Controle de Manutenção"},{"$f":"X47","v":1.1337868480725599E-2},{"$f":"X109/X124","v":0.11363636363636399},{"$f":"Z124*$Y109","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W109","v":"Controle de Manutenção"},{"$f":"AO124*$Y109","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN109","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BE102","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B48","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G109","v":624.71},{"$f":"(($F110*Z110)+($G110*AO110))*BE110","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X110/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y110","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO124*$Y110","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,{"$f":"BE109","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B49","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F111*Z111)+($G111*AO111))*BE111","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X111/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y111","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO124*$Y111","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,{"$f":"BE110","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B50","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F112*Z112)+($G112*AO112))*BE112","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X112/X124","v":0.11363636363636399},{"$f":"Z124*$Y112","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO124*$Y112","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,{"$f":"BE111","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B51","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F113*Z113)+($G113*AO113))*BE113","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X113/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y113","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO124*$Y113","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,{"$f":"BE112","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B52","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F114*Z114)+($G114*AO114))*BE114","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X114/X124","v":0.13636363636363599},{"$f":"Z124*$Y114","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO124*$Y114","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,{"$f":"BE113","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B53","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F115*Z115)+($G115*AO115))*BE115","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X115/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y115","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO124*$Y115","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,{"$f":"BE114","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B54","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F116*Z116)+($G116*AO116))*BE116","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X116/X124","v":4.5454545454545497E-2},{"$f":"Z124*$Y116","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO124*$Y116","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,{"$f":"BE115","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B55","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F117*Z117)+($G117*AO117))*BE117","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X117/X124","v":6.8181818181818205E-2},{"$f":"Z124*$Y117","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO124*$Y117","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,{"$f":"BE116","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B56","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F118*Z118)+($G118*AO118))*BE118","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X118/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y118","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO124*$Y118","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,{"$f":"BE117","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B57","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F119*Z119)+($G119*AO119))*BE119","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X119/X124","v":6.8181818181818205E-2},{"$f":"Z124*$Y119","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO124*$Y119","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,{"$f":"BE118","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B58","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F120*Z120)+($G120*AO120))*BE120","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X120/X124","v":9.0909090909090898E-2},{"$f":"Z124*$Y120","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO124*$Y120","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,{"$f":"BE119","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B59","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F121*Z121)+($G121*AO121))*BE121","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X121/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y121","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO124*$Y121","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,{"$f":"BE120","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B60","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F122*Z122)+($G122*AO122))*BE122","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X122/X124","v":4.5454545454545497E-2},{"$f":"Z124*$Y122","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO124*$Y122","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,{"$f":"BE121","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B61","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F123*Z123)+($G123*AO123))*BE123","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X123/X124","v":0.18181818181818199},{"$f":"Z124*$Y123","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO124*$Y123","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,{"$f":"BE122","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H109:H123)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X109:X123)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO43","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO44","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO45","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO46","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO47","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO48","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO49","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO50","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO51","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO52","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO53","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO54","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$43","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$44","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$45","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$46","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$47","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$48","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$49","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$50","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$51","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$52","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$53","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$54","v":9.9773242630385506E-2},null,null,"Totais.........................",464,{"$f":"BE102","v":441},441,441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G126","v":"Ano 3"},null,null,null,null,{"$f":"F125","v":"Ano 3"},null,null,null,null,{"$f":"K125","v":"Ano 3"},null,null,null,null,{"$f":"P125","v":"Ano 3"},null,null,null,null,null,{"$f":"U125","v":"Ano 3"},null,null,null,null,{"$f":"AA125","v":"Ano 3"},null,null,null,null,{"$f":"AF125","v":"Ano 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK125","v":"Ano 3"},null,null,null,null,{"$f":"BE125","v":"Ano 3"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 3","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z126","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO126","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S106),MONTH(S106)+1,DAY(S106))","v":"2016-01-01"},{"$f":"DATE(YEAR(H127),MONTH(H127)+1,DAY(H127))","v":"2016-02-01"},"2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U125","v":"Ano 3"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z127","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X127","v":"Ano 3"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO127","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE125","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H127","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z128","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P125","v":"Ano 3"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z128","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C68","v":1396.39},0,0.34429678691434018,{"$f":"(C130+D130)*(E130/100*100+1)","v":1877.1625902793157},{"$f":"G68","v":624.71},{"$f":"(($F130*Z130)+($G130*AO130))*BE130","v":539879.08625637367},608461.66863740527,611914.25281199068,608442.90459297819,617975.03916194243,618050.09533965075,597747.39926953404,613359.08423287713,617580.99422897352,578439.19755405351,578439.19755405351,543950.88389705308,{"$f":"SUM(H130:S130)","v":7134239.8035368863},null,"Motorista",{"$f":"B130","v":"Miniônibus"},{"$f":"X68","v":2.5049999999999999},{"$f":"X130/X135","v":1},{"$f":"Z135*$Y130+Z126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,"Motorista",{"$f":"W130","v":"Miniônibus"},{"$f":"AO135*$Y130+AO126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,"Motorista",{"$f":"W130","v":"Miniônibus"},{"$f":"BD68","v":79},{"$f":"BP68","v":75},{"$f":"BE130","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C69","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G130","v":624.71},{"$f":"(($F131*Z131)+($G131*AO131))*BE131","v":2411459.9186118022},2717795.4532470768,2733216.9958935585,2717711.6405153023,2760288.5082566761,2760623.7591837733,2669938.3834039187,2739670.5762401847,2758528.4408894149,2583695.0824081055,2583695.0824081055,2429647.281406837,31866271.122464754,null,null,"Ônibus Básico",{"$f":"X130","v":2.5049999999999999},{"$f":"X131/X135","v":1},{"$f":"Z135*$Y131+Z126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Ônibus Básico",{"$f":"AO135*$Y131+AO126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Ônibus Básico",352,335,{"$f":"BE131","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C70","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F132*Z132)+($G132*AO132))*BE132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X132/X135","v":1},{"$f":"Z135*$Y132+Z126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Padron",{"$f":"AO135*$Y132+AO126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Padron",0,0,{"$f":"BE132","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C71","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F133*Z133)+($G133*AO133))*BE133","v":223150.02231930112},251497.48970346086,252924.55782895617,251489.73389843098,255429.68285360286,255460.70607372231,247068.92503140742,253521.75481625588,255266.8109479757,239088.20165567545,239088.20165567545,224833.03201078196,2948819.1187952468,null,null,"Articulado",2.5049999999999999,{"$f":"X133/X135","v":1},{"$f":"Z135*$Y133+Z126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado",{"$f":"AO135*$Y133+AO126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado",33,31,{"$f":"BE133","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C72","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F134*Z134)+($G134*AO134))*BE134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X134/X135","v":1},{"$f":"Z135*$Y134+Z126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado BRT",{"$f":"AO135*$Y134+AO126","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado BRT",0,0,{"$f":"BE134","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H130:H134)","v":3174489.0271874769},3577754.611587943,3598055.8065345054,3577644.2790067117,3633693.2302722214,3634134.5605971464,3514754.7077048603,3606551.4152893177,3631376.246066364,3401222.4816178344,3401222.4816178344,3198431.1973146722,41949330.044796884,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK60","v":2.8772000000000002},{"$f":"'FU Folha FGV'!$AK61","v":3.2427000000000001},{"$f":"'FU Folha FGV'!$AK62","v":3.2610999999999999},{"$f":"'FU Folha FGV'!$AK63","v":3.2425999999999999},{"$f":"'FU Folha FGV'!$AK64","v":3.2934000000000001},{"$f":"'FU Folha FGV'!$AK65","v":3.2938000000000001},{"$f":"'FU Folha FGV'!$AK66","v":3.1856},{"$f":"'FU Folha FGV'!$AK67","v":3.2688000000000001},{"$f":"'FU Folha FGV'!$AK68","v":3.2913000000000001},{"$f":"'FU Folha FGV'!$AK69","v":3.0827},{"$f":"'FU Folha FGV'!$AK70","v":3.0827},{"$f":"'FU Folha FGV'!$AK71","v":2.8988999999999998},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$60","v":2.8772000000000002},{"$f":"'FU Folha FGV'!$AR$61","v":3.2427000000000001},{"$f":"'FU Folha FGV'!$AR$62","v":3.2610999999999999},{"$f":"'FU Folha FGV'!$AR$63","v":3.2425999999999999},{"$f":"'FU Folha FGV'!$AR$64","v":3.2934000000000001},{"$f":"'FU Folha FGV'!$AR$65","v":3.2938000000000001},{"$f":"'FU Folha FGV'!$AR$66","v":3.1856},{"$f":"'FU Folha FGV'!$AR$67","v":3.2688000000000001},{"$f":"'FU Folha FGV'!$AR$68","v":3.2913000000000001},{"$f":"'FU Folha FGV'!$AR$69","v":3.0827},{"$f":"'FU Folha FGV'!$AR$70","v":3.0827},{"$f":"'FU Folha FGV'!$AR$71","v":2.8988999999999998},null,null,"Totais........................",{"$f":"SUM(BD130:BD134)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C74","v":787.52},0,0.34429678691434018,{"$f":"(C136+D136)*(E136/100*100+1)","v":1058.6606056307812},624.71,{"$f":"(($F136*Z136)+($G136*AO136))*BE136","v":363254.54298906634},409399.93971592007,411722.99115169054,409387.31443637784,415800.95644383109,415851.45756200008,402190.90509730624,412695.13767644233,415535.82557344425,389199.49244835076,389199.49244835076,365994.22864973033,{"$f":"SUM(H136:S136)","v":4800232.2841925118},null,"Cobrador",{"$f":"B136","v":"Miniônibus"},{"$f":"X74","v":2.5049999999999999},{"$f":"X136/X141","v":1},{"$f":"Z141*$Y136+Z127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,"Cobrador","Miniônibus",{"$f":"AO141*$Y136+AO127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,"Cobrador","Miniônibus",{"$f":"BD74","v":79},{"$f":"BP74","v":75},{"$f":"BE136","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C75","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F137*Z137)+($G137*AO137))*BE137","v":1622536.9586844961},1828653.0640644431,1839029.3604775511,1828596.6711491544,1857244.2721157789,1857469.8437769336,1796452.7094346348,1843371.6149547757,1856060.0208947177,1738424.3996026334,1738424.3996026334,1634774.2213021289,21441037.536059879,null,null,"Ônibus Básico",{"$f":"X136","v":2.5049999999999999},{"$f":"X137/X141","v":1},{"$f":"Z141*$Y137+Z127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Ônibus Básico",{"$f":"AO141*$Y137+AO127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Ônibus Básico",352,335,{"$f":"BE137","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C76","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F138*Z138)+($G138*AO138))*BE138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X138/X141","v":1},{"$f":"Z141*$Y138+Z127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Padron",{"$f":"AO141*$Y138+AO127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Padron",0,0,{"$f":"BE138","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C77","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F139*Z139)+($G139*AO139))*BE139","v":150145.21110214741},169218.64174924698,170178.83634269875,169213.4233003695,171864.39533011685,171885.26912562671,166238.90744021992,170580.65690626283,171754.80790369029,160869.12354531832,160869.12354531832,151277.61450855521,1984096.0107995712,null,null,"Articulado",2.5049999999999999,{"$f":"X139/X141","v":1},{"$f":"Z141*$Y139+Z127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado",{"$f":"AO141*$Y139+AO127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado",33,31,{"$f":"BE139","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C78","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F140*Z140)+($G140*AO140))*BE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X140/X141","v":1},{"$f":"Z141*$Y140+Z127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado BRT",{"$f":"AO141*$Y140+AO127","v":2.8772000000000002},3.2427000000000001,3.2610999999999999,3.2425999999999999,3.2934000000000001,3.2938000000000001,3.1856,3.2688000000000001,3.2913000000000001,3.0827,3.0827,2.8988999999999998,null,null,"Articulado BRT",0,0,{"$f":"BE140","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H136:H140)","v":2135936.71277571},2407271.6455296101,2420931.1879719407,2407197.4088859018,2444909.6238897266,2445206.5704645608,2364882.5219721608,2426647.4095374811,2443350.6543718521,2288493.0155963027,2288493.0155963027,2152046.0644604145,28225365.831051961,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL60","v":2.8772000000000002},{"$f":"'FU Folha FGV'!$AL61","v":3.2427000000000001},{"$f":"'FU Folha FGV'!$AL62","v":3.2610999999999999},{"$f":"'FU Folha FGV'!$AL63","v":3.2425999999999999},{"$f":"'FU Folha FGV'!$AL64","v":3.2934000000000001},{"$f":"'FU Folha FGV'!$AL65","v":3.2938000000000001},{"$f":"'FU Folha FGV'!$AL66","v":3.1856},{"$f":"'FU Folha FGV'!$AL67","v":3.2688000000000001},{"$f":"'FU Folha FGV'!$AL68","v":3.2913000000000001},{"$f":"'FU Folha FGV'!$AL69","v":3.0827},{"$f":"'FU Folha FGV'!$AL70","v":3.0827},{"$f":"'FU Folha FGV'!$AL71","v":2.8988999999999998},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$60","v":2.8772000000000002},{"$f":"'FU Folha FGV'!$AS$61","v":3.2427000000000001},{"$f":"'FU Folha FGV'!$AS$62","v":3.2610999999999999},{"$f":"'FU Folha FGV'!$AS$63","v":3.2425999999999999},{"$f":"'FU Folha FGV'!$AS$64","v":3.2934000000000001},{"$f":"'FU Folha FGV'!$AS$65","v":3.2938000000000001},{"$f":"'FU Folha FGV'!$AS$66","v":3.1856},{"$f":"'FU Folha FGV'!$AS$67","v":3.2688000000000001},{"$f":"'FU Folha FGV'!$AS$68","v":3.2913000000000001},{"$f":"'FU Folha FGV'!$AS$69","v":3.0827},{"$f":"'FU Folha FGV'!$AS$70","v":3.0827},{"$f":"'FU Folha FGV'!$AS$71","v":2.8988999999999998},null,null,"Totais........................",{"$f":"SUM(BD136:BD140)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H135+H141","v":5310425.7399631869},5985026.2571175527,6018986.9945064466,5984841.6878926139,6078602.854161948,6079341.1310617067,5879637.2296770215,6033198.8248267993,6074726.9004382156,5689715.4972141366,5689715.4972141366,5350477.2617750866,70174695.875848845]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 3","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H127","v":"2016-01-01"},{"$f":"DATE(YEAR(H145),MONTH(H145)+1,DAY(H145))","v":"2016-02-01"},"2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U125","v":"Ano 3"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X145","v":"Ano 3"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE127","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H145","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01",null,"Funções","Cargo",{"$f":"Z146","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01",null,"Funções","Cargo","Frota",{"$f":"Z146","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129","v":"Ano 3"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B86","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C148+D148)*(E148/100*100+1)","v":2064.878849307247},{"$f":"G101","v":624.71},{"$f":"(($F148*Z148)+($G148*AO148))*BE148","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H148:S148)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B148","v":"Fiscal"},{"$f":"X86","v":0.05},{"$f":"X148/X154","v":0.40770333947961501},{"$f":"Z154*$Y148","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W148","v":"Fiscal"},{"$f":"AO154*$Y148","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN148","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BE135","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B87","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G148","v":624.71},{"$f":"(($F149*Z149)+($G149*AO149))*BE149","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X149/X154","v":0.24462200368776901},{"$f":"Z154*$Y149","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO154*$Y149","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,{"$f":"BE148","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B88","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F150*Z150)+($G150*AO150))*BE150","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X150/X154","v":6.1155500921942198E-2},{"$f":"Z154*$Y150","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO154*$Y150","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,{"$f":"BE149","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B89","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F151*Z151)+($G151*AO151))*BE151","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X151/X154","v":6.1155500921942198E-2},{"$f":"Z154*$Y151","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO154*$Y151","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,{"$f":"BE150","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B90","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F152*Z152)+($G152*AO152))*BE152","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X152/X154","v":4.0975209997951199E-2},{"$f":"Z154*$Y152","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO154*$Y152","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,{"$f":"BE151","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B91","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F153*Z153)+($G153*AO153))*BE153","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X153/X154","v":0.184388444990781},{"$f":"Z154*$Y153","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO154*$Y153","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,{"$f":"BE152","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B92","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H148:H153)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X148:X153)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM60","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM61","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM62","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM63","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM64","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM65","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM66","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM67","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM68","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM69","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM70","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM71","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$60","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$61","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$62","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$63","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$64","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$65","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$66","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$67","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$68","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$69","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$70","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$71","v":0.122638190954774},null,null,"Totais........................",464,{"$f":"BE153","v":441},441,441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C93","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C155+D155)*(E155/100*100+1)","v":4692.9064756982889},{"$f":"G153","v":624.71},{"$f":"(($F155*Z155)+($G155*AO155))*BE155","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H155:S155)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X93","v":7.4999999999999997E-3},{"$f":"X155/X164","v":1.49261194589594E-2},{"$f":"Z164*$Y155","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO164*$Y155","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,{"$f":"BE154","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C94","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G155","v":624.71},{"$f":"(($F156*Z156)+($G156*AO156))*BE156","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X156/X164","v":0.18001350101257599},{"$f":"Z164*$Y156","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO164*$Y156","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,{"$f":"BE155","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C95","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F157*Z157)+($G157*AO157))*BE157","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X157/X164","v":0.18001350101257599},{"$f":"Z164*$Y157","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO164*$Y157","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,{"$f":"BE156","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C96","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F158*Z158)+($G158*AO158))*BE158","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X158/X164","v":0.12500937570317799},{"$f":"Z164*$Y158","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO164*$Y158","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,{"$f":"BE157","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C97","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F159*Z159)+($G159*AO159))*BE159","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X159/X164","v":3.5002625196889799E-2},{"$f":"Z164*$Y159","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO164*$Y159","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,{"$f":"BE158","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C98","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F160*Z160)+($G160*AO160))*BE160","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X160/X164","v":0.12500937570317799},{"$f":"Z164*$Y160","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO164*$Y160","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,{"$f":"BE159","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C99","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F161*Z161)+($G161*AO161))*BE161","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X161/X164","v":6.0004500337525302E-2},{"$f":"Z164*$Y161","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO164*$Y161","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,{"$f":"BE160","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C100","v":2792.78},null,{"$f":"E100","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F162*Z162)+($G162*AO162))*BE162","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X162/X164","v":3.0002250168762699E-2},{"$f":"Z164*$Y162","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO164*$Y162","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,{"$f":"BE161","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D101","v":0},0.34429678691434018,1689.446331251384,{"$f":"G161","v":624.71},{"$f":"(($F163*Z163)+($G163*AO163))*BE163","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X163/X164","v":0.25001875140635499},{"$f":"Z164*$Y163","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO164*$Y163","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,{"$f":"BE161","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H155:H163)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X155:X163)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN60","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN61","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN62","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN63","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN64","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN65","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN66","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN67","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN68","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN69","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN70","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN71","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$60","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$61","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$62","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$63","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$64","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$65","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$66","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$67","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$68","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$69","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$70","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$71","v":0.502474874371859},null,null,"Totais........................",464,{"$f":"BE154","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H142+H154+H164","v":6132518.2737881616},6807118.7909425274,6841079.5283314213,6806934.2217175886,6900695.3879869226,6901433.6648866814,6701729.7635019962,6855291.358651774,6896819.4342631903,6511808.0310391113,6511808.0310391113,6172569.7956000613,80039806.281748548]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 3","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H127","v":"2016-01-01"},{"$f":"DATE(YEAR(H168),MONTH(H168)+1,DAY(H168))","v":"2016-02-01"},"2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X145","v":"Ano 3"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X168","v":"Ano 3"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE145","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H168","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01",null,"Funções","Cargo",{"$f":"Z169","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01",null,"Funções","Cargo","Frota",{"$f":"Z169","v":"2016-01-01"},"2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T147","v":"Ano 3"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B109","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C171+D171)*(E171/100*100+1)","v":1689.446331251384},{"$f":"G163","v":624.71},{"$f":"(($F171*Z171)+($G171*AO171))*BE171","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H171:S171)","v":138849.37987508273},null,"Administração",{"$f":"B171","v":"Controle de Manutenção"},{"$f":"X109","v":1.1337868480725599E-2},{"$f":"X171/X186","v":0.11363636363636399},{"$f":"Z186*$Y171","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W171","v":"Controle de Manutenção"},{"$f":"AO186*$Y171","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN171","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BE164","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B110","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G171","v":624.71},{"$f":"(($F172*Z172)+($G172*AO172))*BE172","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X172/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y172","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO186*$Y172","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,{"$f":"BE171","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B111","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F173*Z173)+($G173*AO173))*BE173","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X173/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y173","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO186*$Y173","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,{"$f":"BE172","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B112","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F174*Z174)+($G174*AO174))*BE174","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X174/X186","v":0.11363636363636399},{"$f":"Z186*$Y174","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO186*$Y174","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,{"$f":"BE173","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B113","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F175*Z175)+($G175*AO175))*BE175","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X175/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y175","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO186*$Y175","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,{"$f":"BE174","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B114","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F176*Z176)+($G176*AO176))*BE176","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X176/X186","v":0.13636363636363599},{"$f":"Z186*$Y176","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO186*$Y176","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,{"$f":"BE175","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B115","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F177*Z177)+($G177*AO177))*BE177","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X177/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y177","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO186*$Y177","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,{"$f":"BE176","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B116","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F178*Z178)+($G178*AO178))*BE178","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X178/X186","v":4.5454545454545497E-2},{"$f":"Z186*$Y178","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO186*$Y178","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,{"$f":"BE177","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B117","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F179*Z179)+($G179*AO179))*BE179","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X179/X186","v":6.8181818181818205E-2},{"$f":"Z186*$Y179","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO186*$Y179","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,{"$f":"BE178","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B118","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F180*Z180)+($G180*AO180))*BE180","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X180/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y180","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO186*$Y180","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,{"$f":"BE179","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B119","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F181*Z181)+($G181*AO181))*BE181","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X181/X186","v":6.8181818181818205E-2},{"$f":"Z186*$Y181","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO186*$Y181","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,{"$f":"BE180","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B120","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F182*Z182)+($G182*AO182))*BE182","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X182/X186","v":9.0909090909090898E-2},{"$f":"Z186*$Y182","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO186*$Y182","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,{"$f":"BE181","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B121","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F183*Z183)+($G183*AO183))*BE183","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X183/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y183","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO186*$Y183","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,{"$f":"BE182","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B122","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F184*Z184)+($G184*AO184))*BE184","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X184/X186","v":4.5454545454545497E-2},{"$f":"Z186*$Y184","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO186*$Y184","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,{"$f":"BE183","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B123","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F185*Z185)+($G185*AO185))*BE185","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X185/X186","v":0.18181818181818199},{"$f":"Z186*$Y185","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO186*$Y185","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,{"$f":"BE184","v":441},441,441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H171:H185)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X171:X185)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO60","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO61","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO62","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO63","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO64","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO65","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO66","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO67","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO68","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO69","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO70","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO71","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$60","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$61","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$62","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$63","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$64","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$65","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$66","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$67","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$68","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$69","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$70","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$71","v":9.9773242630385506E-2},null,null,"Totais.........................",464,{"$f":"BE164","v":441},441,441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G188","v":"Ano 4"},null,null,null,null,{"$f":"F187","v":"Ano 4"},null,null,null,null,{"$f":"K187","v":"Ano 4"},null,null,null,null,{"$f":"P187","v":"Ano 4"},null,null,null,null,null,{"$f":"U187","v":"Ano 4"},null,null,null,null,{"$f":"AA187","v":"Ano 4"},null,null,null,null,{"$f":"AF187","v":"Ano 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK187","v":"Ano 4"},null,null,null,null,{"$f":"BE187","v":"Ano 4"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 4","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z188","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO188","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S168),MONTH(S168)+1,DAY(S168))","v":"2017-01-01"},{"$f":"DATE(YEAR(H189),MONTH(H189)+1,DAY(H189))","v":"2017-02-01"},"2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U187","v":"Ano 4"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z189","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X189","v":"Ano 4"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO189","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE187","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H189","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z190","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P187","v":"Ano 4"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z190","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C130","v":1396.39},0,0.34429678691434018,{"$f":"(C192+D192)*(E192/100*100+1)","v":1877.1625902793157},{"$f":"G130","v":624.71},{"$f":"(($F192*Z192)+($G192*AO192))*BE192","v":543950.88389705308},578026.38857665739,578026.38857665739,578026.38857665739,580071.66941921075,580071.66941921075,568137.73716357851,568137.73716357851,555678.41166398732,555415.71504200809,552901.33308877738,501337.73900312069,{"$f":"SUM(H192:S192)","v":6739782.0615904983},null,"Motorista",{"$f":"B192","v":"Miniônibus"},{"$f":"X130","v":2.5049999999999999},{"$f":"X192/X197","v":1},{"$f":"Z197*$Y192+Z188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,"Motorista",{"$f":"W192","v":"Miniônibus"},{"$f":"AO197*$Y192+AO188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,"Motorista",{"$f":"W192","v":"Miniônibus"},{"$f":"BD130","v":79},{"$f":"BP130","v":75},{"$f":"BE192","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C131","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G192","v":624.71},{"$f":"(($F193*Z193)+($G193*AO193))*BE193","v":2429647.281406837},2581851.2023090697,2581851.2023090697,2581851.2023090697,2590986.7900724746,2590986.7900724746,2537681.8926639836,2537681.8926639836,2482030.2387658102,2480856.8605209696,2469625.9544632058,2239308.5675472724,30104359.875104222,null,null,"Ônibus Básico",{"$f":"X192","v":2.5049999999999999},{"$f":"X193/X197","v":1},{"$f":"Z197*$Y193+Z188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Ônibus Básico",{"$f":"AO197*$Y193+AO188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Ônibus Básico",352,335,{"$f":"BE193","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C132","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F194*Z194)+($G194*AO194))*BE194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X194/X197","v":1},{"$f":"Z197*$Y194+Z188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Padron",{"$f":"AO197*$Y194+AO188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Padron",0,0,{"$f":"BE194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C133","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F195*Z195)+($G195*AO195))*BE195","v":224833.03201078196},238917.57394501838,238917.57394501838,238917.57394501838,239762.95669327379,239762.95669327379,234830.26469427909,234830.26469427909,229680.41015444812,229571.82888402999,228532.55101002799,207219.59878795655,2785776.5854574051,null,null,"Articulado",2.5049999999999999,{"$f":"X195/X197","v":1},{"$f":"Z197*$Y195+Z188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado",{"$f":"AO197*$Y195+AO188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado",33,31,{"$f":"BE195","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C134","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F196*Z196)+($G196*AO196))*BE196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X196/X197","v":1},{"$f":"Z197*$Y196+Z188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado BRT",{"$f":"AO197*$Y196+AO188","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado BRT",0,0,{"$f":"BE196","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H192:H196)","v":3198431.1973146722},3398795.1648307457,3398795.1648307457,3398795.1648307457,3410821.4161849595,3410821.4161849595,3340649.8945218413,3340649.8945218413,3267389.0605842452,3265844.4044470079,3251059.8385620113,2947865.9053383493,39629918.522152126,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK77","v":2.8988999999999998},{"$f":"'FU Folha FGV'!$AK78","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AK79","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AK80","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AK81","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AK82","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AK83","v":3.0278},{"$f":"'FU Folha FGV'!$AK84","v":3.0278},{"$f":"'FU Folha FGV'!$AK85","v":2.9613999999999998},{"$f":"'FU Folha FGV'!$AK86","v":2.96},{"$f":"'FU Folha FGV'!$AK87","v":2.9466000000000001},{"$f":"'FU Folha FGV'!$AK88","v":2.6718000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$77","v":2.8988999999999998},{"$f":"'FU Folha FGV'!$AR$78","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AR$79","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AR$80","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AR$81","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AR$82","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AR$83","v":3.0278},{"$f":"'FU Folha FGV'!$AR$84","v":3.0278},{"$f":"'FU Folha FGV'!$AR$85","v":2.9613999999999998},{"$f":"'FU Folha FGV'!$AR$86","v":2.96},{"$f":"'FU Folha FGV'!$AR$87","v":2.9466000000000001},{"$f":"'FU Folha FGV'!$AR$88","v":2.6718000000000002},null,null,"Totais........................",{"$f":"SUM(BD192:BD196)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C136","v":787.52},0,0.34429678691434018,{"$f":"(C198+D198)*(E198/100*100+1)","v":1058.6606056307812},624.71,{"$f":"(($F198*Z198)+($G198*AO198))*BE198","v":365994.22864973033},388921.73629842163,388921.73629842163,388921.73629842163,390297.89176852483,390297.89176852483,382268.213979666,382268.213979666,373885.02836362465,373708.27445003344,372016.48699137452,337322.21880932414,{"$f":"SUM(H198:S198)","v":4534823.6576557336},null,"Cobrador",{"$f":"B198","v":"Miniônibus"},{"$f":"X136","v":2.5049999999999999},{"$f":"X198/X203","v":1},{"$f":"Z203*$Y198+Z189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,"Cobrador","Miniônibus",{"$f":"AO203*$Y198+AO189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,"Cobrador","Miniônibus",{"$f":"BD136","v":79},{"$f":"BP136","v":75},{"$f":"BE198","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C137","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F199*Z199)+($G199*AO199))*BE199","v":1634774.2213021289},1737183.7554662833,1737183.7554662833,1737183.7554662833,1743330.5832327441,1743330.5832327441,1707464.6891091748,1707464.6891091748,1670019.7933575234,1669230.2925434827,1661673.6418948062,1506705.9106816477,20255545.670862276,null,null,"Ônibus Básico",{"$f":"X198","v":2.5049999999999999},{"$f":"X199/X203","v":1},{"$f":"Z203*$Y199+Z189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Ônibus Básico",{"$f":"AO203*$Y199+AO189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Ônibus Básico",352,335,{"$f":"BE199","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C138","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F200*Z200)+($G200*AO200))*BE200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X200/X203","v":1},{"$f":"Z203*$Y200+Z189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Padron",{"$f":"AO203*$Y200+AO189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Padron",0,0,{"$f":"BE200","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C139","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F201*Z201)+($G201*AO201))*BE201","v":151277.61450855521},160754.31767001428,160754.31767001428,160754.31767001428,161323.12859765693,161323.12859765693,158004.19511159527,158004.19511159527,154539.14505696486,154466.08677268049,153766.81462310147,139426.51710785399,1874393.7784977031,null,null,"Articulado",2.5049999999999999,{"$f":"X201/X203","v":1},{"$f":"Z203*$Y201+Z189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado",{"$f":"AO203*$Y201+AO189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado",33,31,{"$f":"BE201","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C140","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F202*Z202)+($G202*AO202))*BE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X202/X203","v":1},{"$f":"Z203*$Y202+Z189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado BRT",{"$f":"AO203*$Y202+AO189","v":2.8988999999999998},3.0804999999999998,3.0804999999999998,3.0804999999999998,3.0914000000000001,3.0914000000000001,3.0278,3.0278,2.9613999999999998,2.96,2.9466000000000001,2.6718000000000002,null,null,"Articulado BRT",0,0,{"$f":"BE202","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H198:H202)","v":2152046.0644604145},2286859.8094347189,2286859.8094347189,2286859.8094347189,2294951.6035989258,2294951.6035989258,2247737.0982004358,2247737.0982004358,2198443.966778113,2197404.6537661967,2187456.9435092821,1983454.6465988257,26664763.107015714,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL77","v":2.8988999999999998},{"$f":"'FU Folha FGV'!$AL78","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AL79","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AL80","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AL81","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AL82","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AL83","v":3.0278},{"$f":"'FU Folha FGV'!$AL84","v":3.0278},{"$f":"'FU Folha FGV'!$AL85","v":2.9613999999999998},{"$f":"'FU Folha FGV'!$AL86","v":2.96},{"$f":"'FU Folha FGV'!$AL87","v":2.9466000000000001},{"$f":"'FU Folha FGV'!$AL88","v":2.6718000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$77","v":2.8988999999999998},{"$f":"'FU Folha FGV'!$AS$78","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AS$79","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AS$80","v":3.0804999999999998},{"$f":"'FU Folha FGV'!$AS$81","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AS$82","v":3.0914000000000001},{"$f":"'FU Folha FGV'!$AS$83","v":3.0278},{"$f":"'FU Folha FGV'!$AS$84","v":3.0278},{"$f":"'FU Folha FGV'!$AS$85","v":2.9613999999999998},{"$f":"'FU Folha FGV'!$AS$86","v":2.96},{"$f":"'FU Folha FGV'!$AS$87","v":2.9466000000000001},{"$f":"'FU Folha FGV'!$AS$88","v":2.6718000000000002},null,null,"Totais........................",{"$f":"SUM(BD198:BD202)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H197+H203","v":5350477.2617750866},5685654.9742654646,5685654.9742654646,5685654.9742654646,5705773.0197838852,5705773.0197838852,5588386.9927222766,5588386.9927222766,5465833.0273623578,5463249.0582132041,5438516.7820712933,4931320.551937175,66294681.62916784]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 4","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H189","v":"2017-01-01"},{"$f":"DATE(YEAR(H207),MONTH(H207)+1,DAY(H207))","v":"2017-02-01"},"2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U187","v":"Ano 4"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X207","v":"Ano 4"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE189","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H207","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,"Funções","Cargo",{"$f":"Z208","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,"Funções","Cargo","Frota",{"$f":"Z208","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T191","v":"Ano 4"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B148","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C210+D210)*(E210/100*100+1)","v":2064.878849307247},{"$f":"G163","v":624.71},{"$f":"(($F210*Z210)+($G210*AO210))*BE210","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H210:S210)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B210","v":"Fiscal"},{"$f":"X148","v":0.05},{"$f":"X210/X216","v":0.40770333947961501},{"$f":"Z216*$Y210","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W210","v":"Fiscal"},{"$f":"AO216*$Y210","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN210","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BP148","v":441},{"$f":"BE210","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B149","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G210","v":624.71},{"$f":"(($F211*Z211)+($G211*AO211))*BE211","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X211/X216","v":0.24462200368776901},{"$f":"Z216*$Y211","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO216*$Y211","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,441,{"$f":"BE211","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B150","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F212*Z212)+($G212*AO212))*BE212","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X212/X216","v":6.1155500921942198E-2},{"$f":"Z216*$Y212","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO216*$Y212","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,441,{"$f":"BE212","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B151","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F213*Z213)+($G213*AO213))*BE213","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X213/X216","v":6.1155500921942198E-2},{"$f":"Z216*$Y213","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO216*$Y213","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,441,{"$f":"BE213","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B152","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F214*Z214)+($G214*AO214))*BE214","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X214/X216","v":4.0975209997951199E-2},{"$f":"Z216*$Y214","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO216*$Y214","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,441,{"$f":"BE214","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B153","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F215*Z215)+($G215*AO215))*BE215","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X215/X216","v":0.184388444990781},{"$f":"Z216*$Y215","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO216*$Y215","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,441,{"$f":"BE215","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B154","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H210:H215)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X210:X215)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM77","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM78","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM79","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM80","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM81","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM82","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM83","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM84","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM85","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM86","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM87","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM88","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$77","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$78","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$79","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$80","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$81","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$82","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$83","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$84","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$85","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$86","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$87","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$88","v":0.122638190954774},null,null,"Totais........................",464,441,{"$f":"BE216","v":441},441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C155","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C217+D217)*(E217/100*100+1)","v":4692.9064756982889},{"$f":"G215","v":624.71},{"$f":"(($F217*Z217)+($G217*AO217))*BE217","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H217:S217)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X155","v":7.4999999999999997E-3},{"$f":"X217/X226","v":1.49261194589594E-2},{"$f":"Z226*$Y217","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO226*$Y217","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,441,{"$f":"BE217","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C156","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G217","v":624.71},{"$f":"(($F218*Z218)+($G218*AO218))*BE218","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X218/X226","v":0.18001350101257599},{"$f":"Z226*$Y218","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO226*$Y218","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,441,{"$f":"BE218","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C157","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F219*Z219)+($G219*AO219))*BE219","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X219/X226","v":0.18001350101257599},{"$f":"Z226*$Y219","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO226*$Y219","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,441,{"$f":"BE219","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C158","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F220*Z220)+($G220*AO220))*BE220","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X220/X226","v":0.12500937570317799},{"$f":"Z226*$Y220","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO226*$Y220","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,441,{"$f":"BE220","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C159","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F221*Z221)+($G221*AO221))*BE221","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X221/X226","v":3.5002625196889799E-2},{"$f":"Z226*$Y221","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO226*$Y221","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,441,{"$f":"BE221","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C160","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F222*Z222)+($G222*AO222))*BE222","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X222/X226","v":0.12500937570317799},{"$f":"Z226*$Y222","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO226*$Y222","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,441,{"$f":"BE222","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C161","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F223*Z223)+($G223*AO223))*BE223","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X223/X226","v":6.0004500337525302E-2},{"$f":"Z226*$Y223","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO226*$Y223","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,441,{"$f":"BE223","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C162","v":2792.78},null,{"$f":"E162","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F224*Z224)+($G224*AO224))*BE224","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X224/X226","v":3.0002250168762699E-2},{"$f":"Z226*$Y224","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO226*$Y224","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,441,{"$f":"BE224","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D163","v":0},0.34429678691434018,1689.446331251384,{"$f":"G223","v":624.71},{"$f":"(($F225*Z225)+($G225*AO225))*BE225","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X225/X226","v":0.25001875140635499},{"$f":"Z226*$Y225","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO226*$Y225","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,441,{"$f":"BE225","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H217:H225)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X217:X225)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN77","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN78","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN79","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN80","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN81","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN82","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN83","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN84","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN85","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN86","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN87","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN88","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$77","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$78","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$79","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$80","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$81","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$82","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$83","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$84","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$85","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$86","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$87","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$88","v":0.502474874371859},null,null,"Totais........................",464,441,{"$f":"BE226","v":441},441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H204+H216+H226","v":6172569.7956000613},6507747.5080904393,6507747.5080904393,6507747.5080904393,6527865.5536088599,6527865.5536088599,6410479.5265472513,6410479.5265472513,6287925.5611873325,6285341.5920381788,6260609.315896268,5753413.0857621497,76159792.035067543]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 4","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H189","v":"2017-01-01"},{"$f":"DATE(YEAR(H230),MONTH(H230)+1,DAY(H230))","v":"2017-02-01"},"2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X207","v":"Ano 4"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X230","v":"Ano 4"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE207","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H230","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,"Funções","Cargo",{"$f":"Z231","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,"Funções","Cargo","Frota",{"$f":"Z231","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T209","v":"Ano 4"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B171","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C233+D233)*(E233/100*100+1)","v":1689.446331251384},{"$f":"G225","v":624.71},{"$f":"(($F233*Z233)+($G233*AO233))*BE233","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H233:S233)","v":138849.37987508273},null,"Administração",{"$f":"B233","v":"Controle de Manutenção"},{"$f":"X171","v":1.1337868480725599E-2},{"$f":"X233/X248","v":0.11363636363636399},{"$f":"Z248*$Y233","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W233","v":"Controle de Manutenção"},{"$f":"AO248*$Y233","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN233","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BP171","v":441},{"$f":"BE233","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B172","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G233","v":624.71},{"$f":"(($F234*Z234)+($G234*AO234))*BE234","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X234/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y234","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO248*$Y234","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,441,{"$f":"BE234","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B173","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F235*Z235)+($G235*AO235))*BE235","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X235/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y235","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO248*$Y235","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,441,{"$f":"BE235","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B174","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F236*Z236)+($G236*AO236))*BE236","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X236/X248","v":0.11363636363636399},{"$f":"Z248*$Y236","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO248*$Y236","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,441,{"$f":"BE236","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B175","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F237*Z237)+($G237*AO237))*BE237","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X237/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y237","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO248*$Y237","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,441,{"$f":"BE237","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B176","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F238*Z238)+($G238*AO238))*BE238","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X238/X248","v":0.13636363636363599},{"$f":"Z248*$Y238","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO248*$Y238","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,441,{"$f":"BE238","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B177","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F239*Z239)+($G239*AO239))*BE239","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X239/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y239","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO248*$Y239","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,441,{"$f":"BE239","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B178","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F240*Z240)+($G240*AO240))*BE240","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X240/X248","v":4.5454545454545497E-2},{"$f":"Z248*$Y240","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO248*$Y240","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,441,{"$f":"BE240","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B179","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F241*Z241)+($G241*AO241))*BE241","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X241/X248","v":6.8181818181818205E-2},{"$f":"Z248*$Y241","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO248*$Y241","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,441,{"$f":"BE241","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B180","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F242*Z242)+($G242*AO242))*BE242","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X242/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y242","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO248*$Y242","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,441,{"$f":"BE242","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B181","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F243*Z243)+($G243*AO243))*BE243","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X243/X248","v":6.8181818181818205E-2},{"$f":"Z248*$Y243","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO248*$Y243","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,441,{"$f":"BE243","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B182","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F244*Z244)+($G244*AO244))*BE244","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X244/X248","v":9.0909090909090898E-2},{"$f":"Z248*$Y244","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO248*$Y244","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,441,{"$f":"BE244","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B183","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F245*Z245)+($G245*AO245))*BE245","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X245/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y245","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO248*$Y245","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,441,{"$f":"BE245","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B184","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F246*Z246)+($G246*AO246))*BE246","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X246/X248","v":4.5454545454545497E-2},{"$f":"Z248*$Y246","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO248*$Y246","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,441,{"$f":"BE246","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B185","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F247*Z247)+($G247*AO247))*BE247","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X247/X248","v":0.18181818181818199},{"$f":"Z248*$Y247","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO248*$Y247","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,441,{"$f":"BE247","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H233:H247)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X233:X247)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO77","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO78","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO79","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO80","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO81","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO82","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO83","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO84","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO85","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO86","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO87","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO88","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$77","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$78","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$79","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$80","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$81","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$82","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$83","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$84","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$85","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$86","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$87","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$88","v":9.9773242630385506E-2},null,null,"Totais.........................",464,441,{"$f":"BE248","v":441},441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G250","v":"Ano 5"},null,null,null,null,{"$f":"F249","v":"Ano 5"},null,null,null,null,{"$f":"K249","v":"Ano 5"},null,null,null,null,{"$f":"P249","v":"Ano 5"},null,null,null,null,null,{"$f":"U249","v":"Ano 5"},null,null,null,null,{"$f":"AA249","v":"Ano 5"},null,null,null,null,{"$f":"AF249","v":"Ano 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK249","v":"Ano 5"},null,null,null,null,{"$f":"BE249","v":"Ano 5"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 5","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z250","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO250","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S230),MONTH(S230)+1,DAY(S230))","v":"2018-01-01"},{"$f":"DATE(YEAR(H251),MONTH(H251)+1,DAY(H251))","v":"2018-02-01"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U249","v":"Ano 5"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z251","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X251","v":"Ano 5"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO251","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE249","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H251","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z252","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P249","v":"Ano 5"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z252","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C192","v":1396.39},0,0.34429678691434018,{"$f":"(C254+D254)*(E254/100*100+1)","v":1877.1625902793157},{"$f":"G192","v":624.71},{"$f":"(($F254*Z254)+($G254*AO254))*BE254","v":501337.73900312069},535507.06390486041,535507.06390486041,536876.83914803842,528752.00791110622,528752.00791110622,528620.65960011666,497059.53687374305,497059.53687374305,483924.70577477664,489891.67190259282,462683.80748330534,{"$f":"SUM(H254:S254)","v":6125972.6402913705},null,"Motorista",{"$f":"B254","v":"Miniônibus"},{"$f":"X192","v":2.5049999999999999},{"$f":"X254/X259","v":1},{"$f":"Z259*$Y254+Z250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,"Motorista",{"$f":"W254","v":"Miniônibus"},{"$f":"AO259*$Y254+AO250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,"Motorista",{"$f":"W254","v":"Miniônibus"},{"$f":"BD192","v":79},{"$f":"BP192","v":75},{"$f":"BE254","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C193","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G254","v":624.71},{"$f":"(($F255*Z255)+($G255*AO255))*BE255","v":2239308.5675472724},2391931.5521083763,2391931.5521083763,2398049.8815279049,2361758.9686696078,2361758.9686696078,2361172.279547188,2220199.2647027192,2220199.2647027192,2161530.3524606689,2188182.8011649144,2066654.3400920972,27362677.793301452,null,null,"Ônibus Básico",{"$f":"X254","v":2.5049999999999999},{"$f":"X255/X259","v":1},{"$f":"Z259*$Y255+Z250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Ônibus Básico",{"$f":"AO259*$Y255+AO250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Ônibus Básico",352,335,{"$f":"BE255","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C194","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F256*Z256)+($G256*AO256))*BE256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X256/X259","v":1},{"$f":"Z259*$Y256+Z250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Padron",{"$f":"AO259*$Y256+AO250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Padron",0,0,{"$f":"BE256","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C195","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F257*Z257)+($G257*AO257))*BE257","v":207219.59878795655},221342.9197473423,221342.9197473423,221909.09351452254,218550.82993659057,218550.82993659057,218496.53930138156,205451.27524114714,205451.27524114714,200022.211720241,202488.55771973837,191242.64042643286,2532068.6913204324,null,null,"Articulado",2.5049999999999999,{"$f":"X257/X259","v":1},{"$f":"Z259*$Y257+Z250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado",{"$f":"AO259*$Y257+AO250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado",33,31,{"$f":"BE257","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C196","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F258*Z258)+($G258*AO258))*BE258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X258/X259","v":1},{"$f":"Z259*$Y258+Z250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado BRT",{"$f":"AO259*$Y258+AO250","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado BRT",0,0,{"$f":"BE258","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H254:H258)","v":2947865.9053383493},3148781.5357605792,3148781.5357605792,3156835.814190466,3109061.8065173044,3109061.8065173044,3108289.4784486862,2922710.0768176094,2922710.0768176094,2845477.2699556863,2880563.0307872454,2720580.7880018353,36020719.124913253,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK94","v":2.6718000000000002},{"$f":"'FU Folha FGV'!$AK95","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AK96","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AK97","v":2.8612000000000002},{"$f":"'FU Folha FGV'!$AK98","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AK99","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AK100","v":2.8172000000000001},{"$f":"'FU Folha FGV'!$AK101","v":2.649},{"$f":"'FU Folha FGV'!$AK102","v":2.649},{"$f":"'FU Folha FGV'!$AK103","v":2.5790000000000002},{"$f":"'FU Folha FGV'!$AK104","v":2.6107999999999998},{"$f":"'FU Folha FGV'!$AK105","v":2.4658000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$94","v":2.6718000000000002},{"$f":"'FU Folha FGV'!$AR$95","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AR$96","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AR$97","v":2.8612000000000002},{"$f":"'FU Folha FGV'!$AR$98","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AR$99","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AR$100","v":2.8172000000000001},{"$f":"'FU Folha FGV'!$AR$101","v":2.649},{"$f":"'FU Folha FGV'!$AR$102","v":2.649},{"$f":"'FU Folha FGV'!$AR$103","v":2.5790000000000002},{"$f":"'FU Folha FGV'!$AR$104","v":2.6107999999999998},{"$f":"'FU Folha FGV'!$AR$105","v":2.4658000000000002},null,null,"Totais........................",{"$f":"SUM(BD254:BD258)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C198","v":787.52},0,0.34429678691434018,{"$f":"(C260+D260)*(E260/100*100+1)","v":1058.6606056307812},624.71,{"$f":"(($F260*Z260)+($G260*AO260))*BE260","v":337322.21880932414},360312.85285572649,360312.85285572649,361234.49826230935,355767.75222052337,355767.75222052337,355679.37526372779,334443.65507369541,334443.65507369541,325605.95939413388,329620.79828856327,311314.14295232855,{"$f":"SUM(H260:S260)","v":4121825.5132702775},null,"Cobrador",{"$f":"B260","v":"Miniônibus"},{"$f":"X198","v":2.5049999999999999},{"$f":"X260/X265","v":1},{"$f":"Z265*$Y260+Z251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,"Cobrador","Miniônibus",{"$f":"AO265*$Y260+AO251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,"Cobrador","Miniônibus",{"$f":"BD198","v":79},{"$f":"BP198","v":75},{"$f":"BE260","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C199","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F261*Z261)+($G261*AO261))*BE261","v":1506705.9106816477},1609397.4094222451,1609397.4094222451,1613514.0922383151,1589095.9599183376,1589095.9599183376,1588701.2095113175,1493848.3259958397,1493848.3259958397,1454373.2852937982,1472306.2323555828,1390536.5051870674,18410820.625940576,null,null,"Ônibus Básico",{"$f":"X260","v":2.5049999999999999},{"$f":"X261/X265","v":1},{"$f":"Z265*$Y261+Z251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Ônibus Básico",{"$f":"AO265*$Y261+AO251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Ônibus Básico",352,335,{"$f":"BE261","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C200","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F262*Z262)+($G262*AO262))*BE262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X262/X265","v":1},{"$f":"Z265*$Y262+Z251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Padron",{"$f":"AO265*$Y262+AO251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Padron",0,0,{"$f":"BE262","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C201","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F263*Z263)+($G263*AO263))*BE263","v":139426.51710785399},148929.31251370028,148929.31251370028,149310.25928175455,147050.67091781631,147050.67091781631,147014.14177567416,138236.71076379411,138236.71076379411,134583.79654957535,136243.26329260616,128676.5124202958,1703687.8788183816,null,null,"Articulado",2.5049999999999999,{"$f":"X263/X265","v":1},{"$f":"Z265*$Y263+Z251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado",{"$f":"AO265*$Y263+AO251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado",33,31,{"$f":"BE263","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C202","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F264*Z264)+($G264*AO264))*BE264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X264/X265","v":1},{"$f":"Z265*$Y264+Z251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado BRT",{"$f":"AO265*$Y264+AO251","v":2.6718000000000002},2.8538999999999999,2.8538999999999999,2.8612000000000002,2.8178999999999998,2.8178999999999998,2.8172000000000001,2.649,2.649,2.5790000000000002,2.6107999999999998,2.4658000000000002,null,null,"Articulado BRT",0,0,{"$f":"BE264","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H260:H264)","v":1983454.6465988257},2118639.5747916717,2118639.5747916717,2124058.8497823789,2091914.3830566772,2091914.3830566772,2091394.7265507195,1966528.6918333292,1966528.6918333292,1914563.0412375075,1938170.2939367522,1830527.1605596917,24236334.018029235,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL94","v":2.6718000000000002},{"$f":"'FU Folha FGV'!$AL95","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AL96","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AL97","v":2.8612000000000002},{"$f":"'FU Folha FGV'!$AL98","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AL99","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AL100","v":2.8172000000000001},{"$f":"'FU Folha FGV'!$AL101","v":2.649},{"$f":"'FU Folha FGV'!$AL102","v":2.649},{"$f":"'FU Folha FGV'!$AL103","v":2.5790000000000002},{"$f":"'FU Folha FGV'!$AL104","v":2.6107999999999998},{"$f":"'FU Folha FGV'!$AL105","v":2.4658000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$94","v":2.6718000000000002},{"$f":"'FU Folha FGV'!$AS$95","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AS$96","v":2.8538999999999999},{"$f":"'FU Folha FGV'!$AS$97","v":2.8612000000000002},{"$f":"'FU Folha FGV'!$AS$98","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AS$99","v":2.8178999999999998},{"$f":"'FU Folha FGV'!$AS$100","v":2.8172000000000001},{"$f":"'FU Folha FGV'!$AS$101","v":2.649},{"$f":"'FU Folha FGV'!$AS$102","v":2.649},{"$f":"'FU Folha FGV'!$AS$103","v":2.5790000000000002},{"$f":"'FU Folha FGV'!$AS$104","v":2.6107999999999998},{"$f":"'FU Folha FGV'!$AS$105","v":2.4658000000000002},null,null,"Totais........................",{"$f":"SUM(BD260:BD264)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H259+H265","v":4931320.551937175},5267421.1105522513,5267421.1105522513,5280894.6639728453,5200976.1895739818,5200976.1895739818,5199684.2049994059,4889238.7686509388,4889238.7686509388,4760040.3111931942,4818733.3247239981,4551107.9485615268,60257053.142942488]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 5","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H251","v":"2018-01-01"},{"$f":"DATE(YEAR(H269),MONTH(H269)+1,DAY(H269))","v":"2018-02-01"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U249","v":"Ano 5"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X269","v":"Ano 5"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE251","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H269","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,"Funções","Cargo",{"$f":"Z270","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,"Funções","Cargo","Frota",{"$f":"Z270","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T253","v":"Ano 5"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B210","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C272+D272)*(E272/100*100+1)","v":2064.878849307247},{"$f":"G225","v":624.71},{"$f":"(($F272*Z272)+($G272*AO272))*BE272","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H272:S272)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B272","v":"Fiscal"},{"$f":"X210","v":0.05},{"$f":"X272/X278","v":0.40770333947961501},{"$f":"Z278*$Y272","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W272","v":"Fiscal"},{"$f":"AO278*$Y272","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN272","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BP210","v":441},{"$f":"BE272","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B211","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G272","v":624.71},{"$f":"(($F273*Z273)+($G273*AO273))*BE273","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X273/X278","v":0.24462200368776901},{"$f":"Z278*$Y273","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO278*$Y273","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,441,{"$f":"BE273","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B212","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F274*Z274)+($G274*AO274))*BE274","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X274/X278","v":6.1155500921942198E-2},{"$f":"Z278*$Y274","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO278*$Y274","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,441,{"$f":"BE274","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B213","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F275*Z275)+($G275*AO275))*BE275","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X275/X278","v":6.1155500921942198E-2},{"$f":"Z278*$Y275","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO278*$Y275","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,441,{"$f":"BE275","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B214","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F276*Z276)+($G276*AO276))*BE276","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X276/X278","v":4.0975209997951199E-2},{"$f":"Z278*$Y276","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO278*$Y276","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,441,{"$f":"BE276","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B215","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F277*Z277)+($G277*AO277))*BE277","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X277/X278","v":0.184388444990781},{"$f":"Z278*$Y277","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO278*$Y277","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,441,{"$f":"BE277","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B216","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H272:H277)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X272:X277)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM94","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM95","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM96","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM97","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM98","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM99","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM100","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM101","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM102","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM103","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM104","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM105","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$94","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$95","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$96","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$97","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$98","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$99","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$100","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$101","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$102","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$103","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$104","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$105","v":0.122638190954774},null,null,"Totais........................",464,441,{"$f":"BE278","v":441},441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C217","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C279+D279)*(E279/100*100+1)","v":4692.9064756982889},{"$f":"G277","v":624.71},{"$f":"(($F279*Z279)+($G279*AO279))*BE279","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H279:S279)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X217","v":7.4999999999999997E-3},{"$f":"X279/X288","v":1.49261194589594E-2},{"$f":"Z288*$Y279","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO288*$Y279","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,441,{"$f":"BE279","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C218","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G279","v":624.71},{"$f":"(($F280*Z280)+($G280*AO280))*BE280","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X280/X288","v":0.18001350101257599},{"$f":"Z288*$Y280","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO288*$Y280","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,441,{"$f":"BE280","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C219","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F281*Z281)+($G281*AO281))*BE281","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X281/X288","v":0.18001350101257599},{"$f":"Z288*$Y281","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO288*$Y281","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,441,{"$f":"BE281","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C220","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F282*Z282)+($G282*AO282))*BE282","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X282/X288","v":0.12500937570317799},{"$f":"Z288*$Y282","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO288*$Y282","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,441,{"$f":"BE282","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C221","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F283*Z283)+($G283*AO283))*BE283","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X283/X288","v":3.5002625196889799E-2},{"$f":"Z288*$Y283","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO288*$Y283","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,441,{"$f":"BE283","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C222","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F284*Z284)+($G284*AO284))*BE284","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X284/X288","v":0.12500937570317799},{"$f":"Z288*$Y284","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO288*$Y284","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,441,{"$f":"BE284","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C223","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F285*Z285)+($G285*AO285))*BE285","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X285/X288","v":6.0004500337525302E-2},{"$f":"Z288*$Y285","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO288*$Y285","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,441,{"$f":"BE285","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C224","v":2792.78},null,{"$f":"E224","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F286*Z286)+($G286*AO286))*BE286","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X286/X288","v":3.0002250168762699E-2},{"$f":"Z288*$Y286","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO288*$Y286","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,441,{"$f":"BE286","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D225","v":0},0.34429678691434018,1689.446331251384,{"$f":"G285","v":624.71},{"$f":"(($F287*Z287)+($G287*AO287))*BE287","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X287/X288","v":0.25001875140635499},{"$f":"Z288*$Y287","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO288*$Y287","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,441,{"$f":"BE287","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H279:H287)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X279:X287)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN94","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN95","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN96","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN97","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN98","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN99","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN100","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN101","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN102","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN103","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN104","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN105","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$94","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$95","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$96","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$97","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$98","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$99","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$100","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$101","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$102","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$103","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$104","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$105","v":0.502474874371859},null,null,"Totais........................",464,441,{"$f":"BE288","v":441},441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H266+H278+H288","v":5753413.0857621497},6089513.644377226,6089513.644377226,6102987.19779782,6023068.7233989565,6023068.7233989565,6021776.7388243806,5711331.3024759134,5711331.3024759134,5582132.8450181689,5640825.8585489728,5373200.4823865015,70122163.548842192]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 5","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H251","v":"2018-01-01"},{"$f":"DATE(YEAR(H292),MONTH(H292)+1,DAY(H292))","v":"2018-02-01"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X269","v":"Ano 5"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X292","v":"Ano 5"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE269","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H292","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,"Funções","Cargo",{"$f":"Z293","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,"Funções","Cargo","Frota",{"$f":"Z293","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T271","v":"Ano 5"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B233","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C295+D295)*(E295/100*100+1)","v":1689.446331251384},{"$f":"G287","v":624.71},{"$f":"(($F295*Z295)+($G295*AO295))*BE295","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H295:S295)","v":138849.37987508273},null,"Administração",{"$f":"B295","v":"Controle de Manutenção"},{"$f":"X233","v":1.1337868480725599E-2},{"$f":"X295/X310","v":0.11363636363636399},{"$f":"Z310*$Y295","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W295","v":"Controle de Manutenção"},{"$f":"AO310*$Y295","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN295","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BP233","v":441},{"$f":"BE295","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B234","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G295","v":624.71},{"$f":"(($F296*Z296)+($G296*AO296))*BE296","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X296/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y296","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO310*$Y296","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,441,{"$f":"BE296","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B235","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F297*Z297)+($G297*AO297))*BE297","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X297/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y297","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO310*$Y297","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,441,{"$f":"BE297","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B236","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F298*Z298)+($G298*AO298))*BE298","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X298/X310","v":0.11363636363636399},{"$f":"Z310*$Y298","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO310*$Y298","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,441,{"$f":"BE298","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B237","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F299*Z299)+($G299*AO299))*BE299","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X299/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y299","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO310*$Y299","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,441,{"$f":"BE299","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B238","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F300*Z300)+($G300*AO300))*BE300","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X300/X310","v":0.13636363636363599},{"$f":"Z310*$Y300","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO310*$Y300","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,441,{"$f":"BE300","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B239","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F301*Z301)+($G301*AO301))*BE301","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X301/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y301","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO310*$Y301","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,441,{"$f":"BE301","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B240","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F302*Z302)+($G302*AO302))*BE302","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X302/X310","v":4.5454545454545497E-2},{"$f":"Z310*$Y302","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO310*$Y302","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,441,{"$f":"BE302","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B241","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F303*Z303)+($G303*AO303))*BE303","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X303/X310","v":6.8181818181818205E-2},{"$f":"Z310*$Y303","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO310*$Y303","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,441,{"$f":"BE303","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B242","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F304*Z304)+($G304*AO304))*BE304","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X304/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y304","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO310*$Y304","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,441,{"$f":"BE304","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B243","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F305*Z305)+($G305*AO305))*BE305","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X305/X310","v":6.8181818181818205E-2},{"$f":"Z310*$Y305","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO310*$Y305","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,441,{"$f":"BE305","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B244","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F306*Z306)+($G306*AO306))*BE306","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X306/X310","v":9.0909090909090898E-2},{"$f":"Z310*$Y306","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO310*$Y306","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,441,{"$f":"BE306","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B245","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F307*Z307)+($G307*AO307))*BE307","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X307/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y307","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO310*$Y307","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,441,{"$f":"BE307","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B246","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F308*Z308)+($G308*AO308))*BE308","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X308/X310","v":4.5454545454545497E-2},{"$f":"Z310*$Y308","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO310*$Y308","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,441,{"$f":"BE308","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B247","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F309*Z309)+($G309*AO309))*BE309","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X309/X310","v":0.18181818181818199},{"$f":"Z310*$Y309","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO310*$Y309","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,441,{"$f":"BE309","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H295:H309)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X295:X309)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO94","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO95","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO96","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO97","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO98","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO99","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO100","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO101","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO102","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO103","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO104","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO105","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$94","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$95","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$96","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$97","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$98","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$99","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$100","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$101","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$102","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$103","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$104","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$105","v":9.9773242630385506E-2},null,null,"Totais.........................",464,441,{"$f":"BE310","v":441},441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G312","v":"Ano 6"},null,null,null,null,{"$f":"F311","v":"Ano 6"},null,null,null,null,{"$f":"K311","v":"Ano 6"},null,null,null,null,{"$f":"P311","v":"Ano 6"},null,null,null,null,null,{"$f":"U311","v":"Ano 6"},null,null,null,null,{"$f":"AA311","v":"Ano 6"},null,null,null,null,{"$f":"AF311","v":"Ano 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK311","v":"Ano 6"},null,null,null,null,{"$f":"BE311","v":"Ano 6"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 6","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,{"$f":"X250","v":"FU Lei Motorista Salário"},"FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z312","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO312","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S292),MONTH(S292)+1,DAY(S292))","v":"2019-01-01"},{"$f":"DATE(YEAR(H313),MONTH(H313)+1,DAY(H313))","v":"2019-02-01"},"2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U311","v":"Ano 6"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z313","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X313","v":"Ano 6"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO313","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE311","v":"Ano 6"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H313","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z314","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P311","v":"Ano 6"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z314","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C254","v":1396.39},0,0.34429678691434018,{"$f":"(C316+D316)*(E316/100*100+1)","v":1877.1625902793157},{"$f":"G254","v":624.71},{"$f":"(($F316*Z316)+($G316*AO316))*BE316","v":462683.80748330534},497209.64922915981,497472.34585113911,491505.37972332304,485726.05403977772,491092.57074592687,490904.93030165596,490904.93030165596,490060.54830243665,490886.16625722882,489797.85168045742,425155.71862911555,{"$f":"SUM(H316:S316)","v":5803399.9525451818},null,"Motorista",{"$f":"B316","v":"Miniônibus"},{"$f":"X254","v":2.5049999999999999},{"$f":"X316/X321","v":1},{"$f":"Z321*$Y316+Z312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,"Motorista",{"$f":"W316","v":"Miniônibus"},{"$f":"AO321*$Y316+AO312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,"Motorista",{"$f":"W316","v":"Miniônibus"},{"$f":"BD254","v":79},{"$f":"BP254","v":75},{"$f":"BE316","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C255","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G316","v":624.71},{"$f":"(($F317*Z317)+($G317*AO317))*BE317","v":2066654.3400920972},2220869.766556914,2222043.1448017545,2195390.6960975095,2169576.3747110073,2193546.8159984737,2192708.6886807298,2192708.6886807298,2188937.1157508837,2192624.8759489553,2187763.7375060432,1899028.8765433829,25921853.121368483,null,null,"Ônibus Básico",{"$f":"X316","v":2.5049999999999999},{"$f":"X317/X321","v":1},{"$f":"Z321*$Y317+Z312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Ônibus Básico",{"$f":"AO321*$Y317+AO312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Ônibus Básico",352,335,{"$f":"BE317","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C256","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F318*Z318)+($G318*AO318))*BE318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X318/X321","v":1},{"$f":"Z321*$Y318+Z312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Padron",{"$f":"AO321*$Y318+AO312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Padron",0,0,{"$f":"BE318","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C257","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F319*Z319)+($G319*AO319))*BE319","v":191242.64042643286},205513.32168138606,205621.90295180416,203155.55695230686,200766.76900310811,202984.92924164978,202907.37119135112,202907.37119135112,202558.35996500717,202899.61538632127,202449.77869458907,175731.0303667011,2398738.6470520087,null,null,"Articulado",2.5049999999999999,{"$f":"X319/X321","v":1},{"$f":"Z321*$Y319+Z312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado",{"$f":"AO321*$Y319+AO312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado",33,31,{"$f":"BE319","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C258","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F320*Z320)+($G320*AO320))*BE320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X320/X321","v":1},{"$f":"Z321*$Y320+Z312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado BRT",{"$f":"AO321*$Y320+AO312","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado BRT",0,0,{"$f":"BE320","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H316:H320)","v":2720580.7880018353},2923592.7374674594,2925137.3936046977,2890051.6327731395,2856069.1977538932,2887624.3159860503,2886520.9901737371,2886520.9901737371,2881556.0240183277,2886410.6575925052,2880011.3678810899,2499915.6255391994,34123991.720965669,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK111","v":2.4658000000000002},{"$f":"'FU Folha FGV'!$AK112","v":2.6497999999999999},{"$f":"'FU Folha FGV'!$AK113","v":2.6511999999999998},{"$f":"'FU Folha FGV'!$AK114","v":2.6194000000000002},{"$f":"'FU Folha FGV'!$AK115","v":2.5886},{"$f":"'FU Folha FGV'!$AK116","v":2.6172},{"$f":"'FU Folha FGV'!$AK117","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AK118","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AK119","v":2.6116999999999999},{"$f":"'FU Folha FGV'!$AK120","v":2.6160999999999999},{"$f":"'FU Folha FGV'!$AK121","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AK122","v":2.2658},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$111","v":2.4658000000000002},{"$f":"'FU Folha FGV'!$AR$112","v":2.6497999999999999},{"$f":"'FU Folha FGV'!$AR$113","v":2.6511999999999998},{"$f":"'FU Folha FGV'!$AR$114","v":2.6194000000000002},{"$f":"'FU Folha FGV'!$AR$115","v":2.5886},{"$f":"'FU Folha FGV'!$AR$116","v":2.6172},{"$f":"'FU Folha FGV'!$AR$117","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AR$118","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AR$119","v":2.6116999999999999},{"$f":"'FU Folha FGV'!$AR$120","v":2.6160999999999999},{"$f":"'FU Folha FGV'!$AR$121","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AR$122","v":2.2658},null,null,"Totais........................",{"$f":"SUM(BD316:BD320)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C260","v":787.52},0,0.34429678691434018,{"$f":"(C322+D322)*(E322/100*100+1)","v":1058.6606056307812},{"$f":"G320","v":624.71},{"$f":"(($F322*Z322)+($G322*AO322))*BE322","v":311314.14295232855},334544.65731003328,334721.41122362448,330706.57232919516,326817.98623018811,330428.81617926602,330302.56338384375,330302.56338384375,329734.42580444337,330289.93810430152,329557.67189085216,286063.58386786684,{"$f":"SUM(H322:S322)","v":3904784.3326597866},null,"Cobrador",{"$f":"B322","v":"Miniônibus"},{"$f":"X260","v":2.5049999999999999},{"$f":"X322/X327","v":1},{"$f":"Z327*$Y322+Z313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,"Cobrador","Miniônibus",{"$f":"AO327*$Y322+AO313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,"Cobrador","Miniônibus",{"$f":"BD260","v":79},{"$f":"BP260","v":75},{"$f":"BE322","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C261","v":787.52},0,0.34429678691434018,1058.6606056307812,{"$f":"G322","v":624.71},{"$f":"(($F323*Z323)+($G323*AO323))*BE323","v":1390536.5051870674},1494299.4693181487,1495088.9701321893,1477156.0230704052,1459787.0051615068,1475915.3789340551,1475351.4497811687,1475351.4497811687,1472813.7685931805,1475295.05686588,1472024.2677791398,1277750.6746098052,17441370.019213714,null,null,"Ônibus Básico",{"$f":"X322","v":2.5049999999999999},{"$f":"X323/X327","v":1},{"$f":"Z327*$Y323+Z313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Ônibus Básico",{"$f":"AO327*$Y323+AO313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Ônibus Básico",352,335,{"$f":"BE323","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C262","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F324*Z324)+($G324*AO324))*BE324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X324/X327","v":1},{"$f":"Z327*$Y324+Z313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Padron",{"$f":"AO327*$Y324+AO313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Padron",0,0,{"$f":"BE324","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C263","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F325*Z325)+($G325*AO325))*BE325","v":128676.5124202958},138278.45835481375,138351.51663909812,136692.04989606733,135084.76764181108,136577.24402076329,136525.05953198875,136525.05953198875,136290.22933250328,136519.8410831113,136217.17104821891,118239.61466538496,1613977.5241660452,null,null,"Articulado",2.5049999999999999,{"$f":"X325/X327","v":1},{"$f":"Z327*$Y325+Z313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado",{"$f":"AO327*$Y325+AO313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado",33,31,{"$f":"BE325","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C264","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F326*Z326)+($G326*AO326))*BE326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X326/X327","v":1},{"$f":"Z327*$Y326+Z313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado BRT",{"$f":"AO327*$Y326+AO313","v":2.4658000000000002},2.6497999999999999,2.6511999999999998,2.6194000000000002,2.5886,2.6172,2.6162000000000001,2.6162000000000001,2.6116999999999999,2.6160999999999999,2.6103000000000001,2.2658,null,null,"Articulado BRT",0,0,{"$f":"BE326","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H322:H326)","v":1830527.1605596917},1967122.5849829956,1968161.8979949118,1944554.6452956677,1921689.759033506,1942921.4391340844,1942179.0726970013,1942179.0726970013,1938838.423730127,1942104.8360532927,1937799.1107182107,1682053.8731430569,22960131.876039546,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL111","v":2.4658000000000002},{"$f":"'FU Folha FGV'!$AL112","v":2.6497999999999999},{"$f":"'FU Folha FGV'!$AL113","v":2.6511999999999998},{"$f":"'FU Folha FGV'!$AL114","v":2.6194000000000002},{"$f":"'FU Folha FGV'!$AL115","v":2.5886},{"$f":"'FU Folha FGV'!$AL116","v":2.6172},{"$f":"'FU Folha FGV'!$AL117","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AL118","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AL119","v":2.6116999999999999},{"$f":"'FU Folha FGV'!$AL120","v":2.6160999999999999},{"$f":"'FU Folha FGV'!$AL121","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AL122","v":2.2658},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$111","v":2.4658000000000002},{"$f":"'FU Folha FGV'!$AS$112","v":2.6497999999999999},{"$f":"'FU Folha FGV'!$AS$113","v":2.6511999999999998},{"$f":"'FU Folha FGV'!$AS$114","v":2.6194000000000002},{"$f":"'FU Folha FGV'!$AS$115","v":2.5886},{"$f":"'FU Folha FGV'!$AS$116","v":2.6172},{"$f":"'FU Folha FGV'!$AS$117","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AS$118","v":2.6162000000000001},{"$f":"'FU Folha FGV'!$AS$119","v":2.6116999999999999},{"$f":"'FU Folha FGV'!$AS$120","v":2.6160999999999999},{"$f":"'FU Folha FGV'!$AS$121","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AS$122","v":2.2658},null,null,"Totais........................",{"$f":"SUM(BD322:BD326)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H321+H327","v":4551107.9485615268},4890715.3224504553,4893299.291599609,4834606.278068807,4777758.956787399,4830545.7551201349,4828700.0628707381,4828700.0628707381,4820394.4477484543,4828515.4936457984,4817810.4785993006,4181969.4986822563,57084123.597005218]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 6","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H313","v":"2019-01-01"},{"$f":"DATE(YEAR(H331),MONTH(H331)+1,DAY(H331))","v":"2019-02-01"},"2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U311","v":"Ano 6"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X331","v":"Ano 6"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE313","v":"Ano 6"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H331","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",null,"Funções","Cargo",{"$f":"Z332","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",null,"Funções","Cargo","Frota",{"$f":"Z332","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T315","v":"Ano 6"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B272","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C334+D334)*(E334/100*100+1)","v":2064.878849307247},{"$f":"G287","v":624.71},{"$f":"(($F334*Z334)+($G334*AO334))*BE334","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H334:S334)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B334","v":"Fiscal"},{"$f":"X272","v":0.05},{"$f":"X334/X340","v":0.40770333947961501},{"$f":"Z340*$Y334","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W334","v":"Fiscal"},{"$f":"AO340*$Y334","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN334","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BP272","v":441},{"$f":"BE334","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B273","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G334","v":624.71},{"$f":"(($F335*Z335)+($G335*AO335))*BE335","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X335/X340","v":0.24462200368776901},{"$f":"Z340*$Y335","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO340*$Y335","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,441,{"$f":"BE335","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B274","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F336*Z336)+($G336*AO336))*BE336","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X336/X340","v":6.1155500921942198E-2},{"$f":"Z340*$Y336","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO340*$Y336","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,441,{"$f":"BE336","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B275","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F337*Z337)+($G337*AO337))*BE337","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X337/X340","v":6.1155500921942198E-2},{"$f":"Z340*$Y337","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO340*$Y337","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,441,{"$f":"BE337","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B276","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F338*Z338)+($G338*AO338))*BE338","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X338/X340","v":4.0975209997951199E-2},{"$f":"Z340*$Y338","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO340*$Y338","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,441,{"$f":"BE338","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B277","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F339*Z339)+($G339*AO339))*BE339","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X339/X340","v":0.184388444990781},{"$f":"Z340*$Y339","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO340*$Y339","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,441,{"$f":"BE339","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B278","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H334:H339)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X334:X339)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM111","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM112","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM113","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM114","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM115","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM116","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM117","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM118","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM119","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM120","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM121","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM122","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$111","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$112","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$113","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$114","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$115","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$116","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$117","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$118","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$119","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$120","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$121","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$122","v":0.122638190954774},null,null,"Totais........................",464,441,{"$f":"BE340","v":441},441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C279","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C341+D341)*(E341/100*100+1)","v":4692.9064756982889},{"$f":"G339","v":624.71},{"$f":"(($F341*Z341)+($G341*AO341))*BE341","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H341:S341)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X279","v":7.4999999999999997E-3},{"$f":"X341/X350","v":1.49261194589594E-2},{"$f":"Z350*$Y341","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO350*$Y341","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,441,{"$f":"BE341","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C280","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G341","v":624.71},{"$f":"(($F342*Z342)+($G342*AO342))*BE342","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X342/X350","v":0.18001350101257599},{"$f":"Z350*$Y342","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO350*$Y342","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,441,{"$f":"BE342","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C281","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F343*Z343)+($G343*AO343))*BE343","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X343/X350","v":0.18001350101257599},{"$f":"Z350*$Y343","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO350*$Y343","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,441,{"$f":"BE343","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C282","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F344*Z344)+($G344*AO344))*BE344","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X344/X350","v":0.12500937570317799},{"$f":"Z350*$Y344","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO350*$Y344","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,441,{"$f":"BE344","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C283","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F345*Z345)+($G345*AO345))*BE345","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X345/X350","v":3.5002625196889799E-2},{"$f":"Z350*$Y345","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO350*$Y345","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,441,{"$f":"BE345","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C284","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F346*Z346)+($G346*AO346))*BE346","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X346/X350","v":0.12500937570317799},{"$f":"Z350*$Y346","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO350*$Y346","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,441,{"$f":"BE346","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C285","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F347*Z347)+($G347*AO347))*BE347","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X347/X350","v":6.0004500337525302E-2},{"$f":"Z350*$Y347","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO350*$Y347","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,441,{"$f":"BE347","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C286","v":2792.78},null,{"$f":"E286","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F348*Z348)+($G348*AO348))*BE348","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X348/X350","v":3.0002250168762699E-2},{"$f":"Z350*$Y348","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO350*$Y348","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,441,{"$f":"BE348","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D287","v":0},0.34429678691434018,1689.446331251384,{"$f":"G347","v":624.71},{"$f":"(($F349*Z349)+($G349*AO349))*BE349","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X349/X350","v":0.25001875140635499},{"$f":"Z350*$Y349","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO350*$Y349","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,441,{"$f":"BE349","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H341:H349)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X341:X349)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN111","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN112","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN113","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN114","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN115","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN116","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN117","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN118","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN119","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN120","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN121","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN122","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$111","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$112","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$113","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$114","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$115","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$116","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$117","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$118","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$119","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$120","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$121","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$122","v":0.502474874371859},null,null,"Totais........................",464,441,{"$f":"BE350","v":441},441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H328+H340+H350","v":5373200.4823865015},5712807.8562754299,5715391.8254245836,5656698.8118937816,5599851.4906123737,5652638.2889451096,5650792.5966957128,5650792.5966957128,5642486.981573429,5650608.0274707731,5639903.0124242753,5004062.0325072315,66949234.002904914]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 6","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H313","v":"2019-01-01"},{"$f":"DATE(YEAR(H354),MONTH(H354)+1,DAY(H354))","v":"2019-02-01"},"2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X331","v":"Ano 6"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X354","v":"Ano 6"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE331","v":"Ano 6"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H354","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",null,"Funções","Cargo",{"$f":"Z355","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",null,"Funções","Cargo","Frota",{"$f":"Z355","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333","v":"Ano 6"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B295","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C357+D357)*(E357/100*100+1)","v":1689.446331251384},{"$f":"G349","v":624.71},{"$f":"(($F357*Z357)+($G357*AO357))*BE357","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H357:S357)","v":138849.37987508273},null,"Administração",{"$f":"B357","v":"Controle de Manutenção"},{"$f":"X295","v":1.1337868480725599E-2},{"$f":"X357/X372","v":0.11363636363636399},{"$f":"Z372*$Y357","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W357","v":"Controle de Manutenção"},{"$f":"AO372*$Y357","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN357","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BP295","v":441},{"$f":"BE357","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B296","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G357","v":624.71},{"$f":"(($F358*Z358)+($G358*AO358))*BE358","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X358/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y358","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO372*$Y358","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,441,{"$f":"BE358","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B297","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F359*Z359)+($G359*AO359))*BE359","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X359/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y359","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO372*$Y359","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,441,{"$f":"BE359","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B298","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F360*Z360)+($G360*AO360))*BE360","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X360/X372","v":0.11363636363636399},{"$f":"Z372*$Y360","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO372*$Y360","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,441,{"$f":"BE360","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B299","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F361*Z361)+($G361*AO361))*BE361","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X361/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y361","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO372*$Y361","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,441,{"$f":"BE361","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B300","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F362*Z362)+($G362*AO362))*BE362","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X362/X372","v":0.13636363636363599},{"$f":"Z372*$Y362","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO372*$Y362","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,441,{"$f":"BE362","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B301","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F363*Z363)+($G363*AO363))*BE363","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X363/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y363","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO372*$Y363","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,441,{"$f":"BE363","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B302","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F364*Z364)+($G364*AO364))*BE364","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X364/X372","v":4.5454545454545497E-2},{"$f":"Z372*$Y364","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO372*$Y364","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,441,{"$f":"BE364","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B303","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F365*Z365)+($G365*AO365))*BE365","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X365/X372","v":6.8181818181818205E-2},{"$f":"Z372*$Y365","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO372*$Y365","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,441,{"$f":"BE365","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B304","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F366*Z366)+($G366*AO366))*BE366","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X366/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y366","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO372*$Y366","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,441,{"$f":"BE366","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B305","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F367*Z367)+($G367*AO367))*BE367","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X367/X372","v":6.8181818181818205E-2},{"$f":"Z372*$Y367","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO372*$Y367","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,441,{"$f":"BE367","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B306","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F368*Z368)+($G368*AO368))*BE368","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X368/X372","v":9.0909090909090898E-2},{"$f":"Z372*$Y368","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO372*$Y368","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,441,{"$f":"BE368","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B307","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F369*Z369)+($G369*AO369))*BE369","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X369/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y369","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO372*$Y369","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,441,{"$f":"BE369","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B308","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F370*Z370)+($G370*AO370))*BE370","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X370/X372","v":4.5454545454545497E-2},{"$f":"Z372*$Y370","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO372*$Y370","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,441,{"$f":"BE370","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B309","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F371*Z371)+($G371*AO371))*BE371","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X371/X372","v":0.18181818181818199},{"$f":"Z372*$Y371","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO372*$Y371","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,441,{"$f":"BE371","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H357:H371)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X357:X371)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO111","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO112","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO113","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO114","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO115","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO116","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO117","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO118","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO119","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO120","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO121","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO122","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$111","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$112","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$113","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$114","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$115","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$116","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$117","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$118","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$119","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$120","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$121","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$122","v":9.9773242630385506E-2},null,null,"Totais.........................",464,441,{"$f":"BE372","v":441},441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G374","v":"Ano 7"},null,null,null,null,{"$f":"F373","v":"Ano 7"},null,null,null,null,{"$f":"K373","v":"Ano 7"},null,null,null,null,{"$f":"P373","v":"Ano 7"},null,null,null,null,null,{"$f":"U373","v":"Ano 7"},null,null,null,null,{"$f":"AA373","v":"Ano 7"},null,null,null,null,{"$f":"AF373","v":"Ano 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK373","v":"Ano 7"},null,null,null,null,{"$f":"BE373","v":"Ano 7"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 7","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z374","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO374","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S354),MONTH(S354)+1,DAY(S354))","v":"2020-01-01"},{"$f":"DATE(YEAR(H375),MONTH(H375)+1,DAY(H375))","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U373","v":"Ano 7"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z375","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X375","v":"Ano 7"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO375","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE373","v":"Ano 7"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H375","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z376","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P373","v":"Ano 7"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z376","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C316","v":1396.39},0,0.34429678691434018,{"$f":"(C378+D378)*(E378/100*100+1)","v":1877.1625902793157},{"$f":"G316","v":624.71},{"$f":"(($F378*Z378)+($G378*AO378))*BE378","v":489797.85168045742},489797.85168045742,420520.99965562299,440842.45977016684,479890.43622295134,479890.43622295134,479890.43622295134,479890.43622295134,485238.18888467329,485238.18888467329,485238.18888467329,436601.78572964342,{"$f":"SUM(H378:S378)","v":5652837.2600621749},null,"Motorista",{"$f":"B378","v":"Miniônibus"},{"$f":"X316","v":2.5049999999999999},{"$f":"X378/X383","v":1},{"$f":"Z383*$Y378+Z374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,"Motorista",{"$f":"W378","v":"Miniônibus"},{"$f":"AO383*$Y378+AO374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,"Motorista",{"$f":"W378","v":"Miniônibus"},{"$f":"BD316","v":79},{"$f":"BP316","v":75},{"$f":"BE378","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C317","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G378","v":624.71},{"$f":"(($F379*Z379)+($G379*AO379))*BE379","v":2187763.7375060432},2187763.7375060432,1878327.1317951162,1969096.3203067451,2143510.6151291826,2143510.6151291826,2143510.6151291826,2143510.6151291826,2167397.2436848739,2167397.2436848739,2167397.2436848739,1950154.6429257407,25249339.761611037,null,null,"Ônibus Básico",{"$f":"X378","v":2.5049999999999999},{"$f":"X379/X383","v":1},{"$f":"Z383*$Y379+Z374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Ônibus Básico",{"$f":"AO383*$Y379+AO374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Ônibus Básico",352,335,{"$f":"BE379","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C318","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F380*Z380)+($G380*AO380))*BE380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X380/X383","v":1},{"$f":"Z383*$Y380+Z374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Padron",{"$f":"AO383*$Y380+AO374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Padron",0,0,{"$f":"BE380","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C319","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F381*Z381)+($G381*AO381))*BE381","v":202449.77869458907},202449.77869458907,173815.34652432418,182214.88337166896,198354.7136388199,198354.7136388199,198354.7136388199,198354.7136388199,200565.11807233162,200565.11807233162,200565.11807233162,180462.07143491929,2336506.0674923654,null,null,"Articulado",2.5049999999999999,{"$f":"X381/X383","v":1},{"$f":"Z383*$Y381+Z374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Articulado",{"$f":"AO383*$Y381+AO374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Articulado",33,31,{"$f":"BE381","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C320","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F382*Z382)+($G382*AO382))*BE382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X382/X383","v":1},{"$f":"Z383*$Y382+Z374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Articulado BRT",{"$f":"AO383*$Y382+AO374","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Articulado BRT",0,0,{"$f":"BE382","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H378:H382)","v":2880011.3678810899},2880011.3678810899,2472663.4779750635,2592153.663448581,2821755.7649909537,2821755.7649909537,2821755.7649909537,2821755.7649909537,2853200.5506418785,2853200.5506418785,2853200.5506418785,2567218.5000903034,33238683.089165576,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK128","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AK129","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AK130","v":2.2410999999999999},{"$f":"'FU Folha FGV'!$AK131","v":2.3494000000000002},{"$f":"'FU Folha FGV'!$AK132","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AK133","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AK134","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AK135","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AK136","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AK137","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AK138","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AK139","v":2.3268},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$128","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AR$129","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AR$130","v":2.2410999999999999},{"$f":"'FU Folha FGV'!$AR$131","v":2.3494000000000002},{"$f":"'FU Folha FGV'!$AR$132","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AR$133","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AR$134","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AR$135","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AR$136","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AR$137","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AR$138","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AR$139","v":2.3268},null,null,"Totais........................",{"$f":"SUM(BD378:BD382)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C322","v":787.52},0,0.34429678691434018,{"$f":"(C384+D384)*(E384/100*100+1)","v":1058.6606056307812},{"$f":"G382","v":624.71},{"$f":"(($F384*Z384)+($G384*AO384))*BE384","v":329557.67189085216},329557.67189085216,282945.13982093579,296618.3175651718,322891.52429255424,322891.52429255424,322891.52429255424,322891.52429255424,326489.72896209004,326489.72896209004,326489.72896209004,293765.00438862765,{"$f":"SUM(H384:S384)","v":3803479.0896129259},null,"Cobrador",{"$f":"B384","v":"Miniônibus"},{"$f":"X322","v":2.5049999999999999},{"$f":"X384/X389","v":1},{"$f":"Z389*$Y384+Z375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,"Cobrador","Miniônibus",{"$f":"AO389*$Y384+AO375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,"Cobrador","Miniônibus",{"$f":"BD322","v":79},{"$f":"BP322","v":75},{"$f":"BE384","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Básico",{"$f":"C323","v":787.52},0,0.34429678691434018,1058.6606056307812,{"$f":"G384","v":624.71},{"$f":"(($F385*Z385)+($G385*AO385))*BE385","v":1472024.2677791398},1472024.2677791398,1263821.6245335131,1324895.1517911009,1442248.8085067421,1442248.8085067421,1442248.8085067421,1442248.8085067421,1458320.7893640022,1458320.7893640022,1458320.7893640022,1312150.3529358702,16988873.26693774,null,null,"Básico",{"$f":"X384","v":2.5049999999999999},{"$f":"X385/X389","v":1},{"$f":"Z389*$Y385+Z375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Básico",{"$f":"AO389*$Y385+AO375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Básico",352,335,{"$f":"BE385","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron BRT",{"$f":"C324","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F386*Z386)+($G386*AO386))*BE386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron BRT",2.5049999999999999,{"$f":"X386/X389","v":1},{"$f":"Z389*$Y386+Z375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Padron BRT",{"$f":"AO389*$Y386+AO375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Padron BRT",0,0,{"$f":"BE386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Artic. Conv.",{"$f":"C325","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F387*Z387)+($G387*AO387))*BE387","v":136217.17104821891},136217.17104821891,116950.65779265345,122602.23792693768,133461.83004092242,133461.83004092242,133461.83004092242,133461.83004092242,134949.08797099721,134949.08797099721,134949.08797099721,121422.86848063277,1572104.6903733429,null,null,"Artic. Conv.",2.5049999999999999,{"$f":"X387/X389","v":1},{"$f":"Z389*$Y387+Z375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Artic. Conv.",{"$f":"AO389*$Y387+AO375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Artic. Conv.",33,31,{"$f":"BE387","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Artic. BRT",{"$f":"C326","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F388*Z388)+($G388*AO388))*BE388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Artic. BRT",2.5049999999999999,{"$f":"X388/X389","v":1},{"$f":"Z389*$Y388+Z375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Artic. BRT",{"$f":"AO389*$Y388+AO375","v":2.6103000000000001},2.6103000000000001,2.2410999999999999,2.3494000000000002,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5575000000000001,2.5859999999999999,2.5859999999999999,2.5859999999999999,2.3268,null,null,"Artic. BRT",0,0,{"$f":"BE388","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H384:H388)","v":1937799.1107182107},1937799.1107182107,1663717.4221471022,1744115.7072832102,1898602.1628402187,1898602.1628402187,1898602.1628402187,1898602.1628402187,1919759.6062970895,1919759.6062970895,1919759.6062970895,1727338.2258051306,22364457.04692401,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL128","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AL129","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AL130","v":2.2410999999999999},{"$f":"'FU Folha FGV'!$AL131","v":2.3494000000000002},{"$f":"'FU Folha FGV'!$AL132","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AL133","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AL134","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AL135","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AL136","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AL137","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AL138","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AL139","v":2.3268},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$128","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AS$129","v":2.6103000000000001},{"$f":"'FU Folha FGV'!$AS$130","v":2.2410999999999999},{"$f":"'FU Folha FGV'!$AS$131","v":2.3494000000000002},{"$f":"'FU Folha FGV'!$AS$132","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AS$133","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AS$134","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AS$135","v":2.5575000000000001},{"$f":"'FU Folha FGV'!$AS$136","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AS$137","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AS$138","v":2.5859999999999999},{"$f":"'FU Folha FGV'!$AS$139","v":2.3268},null,null,"Totais........................",{"$f":"SUM(BD384:BD388)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H383+H389","v":4817810.4785993006},4817810.4785993006,4136380.9001221657,4336269.3707317915,4720357.9278311729,4720357.9278311729,4720357.9278311729,4720357.9278311729,4772960.1569389682,4772960.1569389682,4772960.1569389682,4294556.7258954337,55603140.136089586]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 7","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H375","v":"2020-01-01"},{"$f":"DATE(YEAR(H393),MONTH(H393)+1,DAY(H393))","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U373","v":"Ano 7"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X393","v":"Ano 7"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE375","v":"Ano 7"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H393","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,"Funções","Cargo",{"$f":"Z394","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,"Funções","Cargo","Frota",{"$f":"Z394","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T377","v":"Ano 7"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B334","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C396+D396)*(E396/100*100+1)","v":2064.878849307247},{"$f":"G349","v":624.71},{"$f":"(($F396*Z396)+($G396*AO396))*BE396","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H396:S396)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B396","v":"Fiscal"},{"$f":"X334","v":0.05},{"$f":"X396/X402","v":0.40770333947961501},{"$f":"Z402*$Y396","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W396","v":"Fiscal"},{"$f":"AO402*$Y396","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN396","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BP334","v":441},{"$f":"BE396","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B335","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G396","v":624.71},{"$f":"(($F397*Z397)+($G397*AO397))*BE397","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X397/X402","v":0.24462200368776901},{"$f":"Z402*$Y397","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO402*$Y397","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,441,{"$f":"BE397","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B336","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F398*Z398)+($G398*AO398))*BE398","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X398/X402","v":6.1155500921942198E-2},{"$f":"Z402*$Y398","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO402*$Y398","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,441,{"$f":"BE398","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B337","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F399*Z399)+($G399*AO399))*BE399","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X399/X402","v":6.1155500921942198E-2},{"$f":"Z402*$Y399","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO402*$Y399","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,441,{"$f":"BE399","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B338","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F400*Z400)+($G400*AO400))*BE400","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X400/X402","v":4.0975209997951199E-2},{"$f":"Z402*$Y400","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO402*$Y400","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,441,{"$f":"BE400","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B339","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F401*Z401)+($G401*AO401))*BE401","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X401/X402","v":0.184388444990781},{"$f":"Z402*$Y401","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO402*$Y401","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,441,{"$f":"BE401","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B340","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H396:H401)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X396:X401)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM128","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM129","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM130","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM131","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM132","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM133","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM134","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM135","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM136","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM137","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM138","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM139","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$128","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$129","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$130","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$131","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$132","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$133","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$134","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$135","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$136","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$137","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$138","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$139","v":0.122638190954774},null,null,"Totais........................",464,441,{"$f":"BE402","v":441},441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C341","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C403+D403)*(E403/100*100+1)","v":4692.9064756982889},{"$f":"G401","v":624.71},{"$f":"(($F403*Z403)+($G403*AO403))*BE403","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H403:S403)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X341","v":7.4999999999999997E-3},{"$f":"X403/X412","v":1.49261194589594E-2},{"$f":"Z412*$Y403","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO412*$Y403","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,441,{"$f":"BE403","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C342","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G403","v":624.71},{"$f":"(($F404*Z404)+($G404*AO404))*BE404","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X404/X412","v":0.18001350101257599},{"$f":"Z412*$Y404","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO412*$Y404","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,441,{"$f":"BE404","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C343","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F405*Z405)+($G405*AO405))*BE405","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X405/X412","v":0.18001350101257599},{"$f":"Z412*$Y405","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO412*$Y405","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,441,{"$f":"BE405","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C344","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F406*Z406)+($G406*AO406))*BE406","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X406/X412","v":0.12500937570317799},{"$f":"Z412*$Y406","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO412*$Y406","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,441,{"$f":"BE406","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C345","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F407*Z407)+($G407*AO407))*BE407","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X407/X412","v":3.5002625196889799E-2},{"$f":"Z412*$Y407","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO412*$Y407","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,441,{"$f":"BE407","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C346","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F408*Z408)+($G408*AO408))*BE408","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X408/X412","v":0.12500937570317799},{"$f":"Z412*$Y408","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO412*$Y408","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,441,{"$f":"BE408","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C347","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F409*Z409)+($G409*AO409))*BE409","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X409/X412","v":6.0004500337525302E-2},{"$f":"Z412*$Y409","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO412*$Y409","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,441,{"$f":"BE409","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C348","v":2792.78},null,{"$f":"E348","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F410*Z410)+($G410*AO410))*BE410","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X410/X412","v":3.0002250168762699E-2},{"$f":"Z412*$Y410","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO412*$Y410","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,441,{"$f":"BE410","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D349","v":0},0.34429678691434018,1689.446331251384,{"$f":"G409","v":624.71},{"$f":"(($F411*Z411)+($G411*AO411))*BE411","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X411/X412","v":0.25001875140635499},{"$f":"Z412*$Y411","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO412*$Y411","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,441,{"$f":"BE411","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H403:H411)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X403:X411)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN128","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN129","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN130","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN131","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN132","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN133","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN134","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN135","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN136","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN137","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN138","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN139","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$128","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$129","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$130","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$131","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$132","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$133","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$134","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$135","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$136","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$137","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$138","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$139","v":0.502474874371859},null,null,"Totais........................",464,441,{"$f":"BE412","v":441},441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H390+H402+H412","v":5639903.0124242753},5639903.0124242753,4958473.4339471404,5158361.9045567662,5542450.4616561476,5542450.4616561476,5542450.4616561476,5542450.4616561476,5595052.6907639429,5595052.6907639429,5595052.6907639429,5116649.2597204084,65468250.541989282]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 7","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H375","v":"2020-01-01"},{"$f":"DATE(YEAR(H416),MONTH(H416)+1,DAY(H416))","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X393","v":"Ano 7"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X416","v":"Ano 7"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE393","v":"Ano 7"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H416","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,"Funções","Cargo",{"$f":"Z417","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,"Funções","Cargo","Frota",{"$f":"Z417","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T395","v":"Ano 7"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B357","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C419+D419)*(E419/100*100+1)","v":1689.446331251384},{"$f":"G411","v":624.71},{"$f":"(($F419*Z419)+($G419*AO419))*BE419","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H419:S419)","v":138849.37987508273},null,"Administração",{"$f":"B419","v":"Controle de Manutenção"},{"$f":"X357","v":1.1337868480725599E-2},{"$f":"X419/X434","v":0.11363636363636399},{"$f":"Z434*$Y419","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W419","v":"Controle de Manutenção"},{"$f":"AO434*$Y419","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN419","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BP357","v":441},{"$f":"BE419","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B358","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G419","v":624.71},{"$f":"(($F420*Z420)+($G420*AO420))*BE420","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X420/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y420","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO434*$Y420","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,441,{"$f":"BE420","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B359","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F421*Z421)+($G421*AO421))*BE421","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X421/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y421","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO434*$Y421","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,441,{"$f":"BE421","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B360","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F422*Z422)+($G422*AO422))*BE422","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X422/X434","v":0.11363636363636399},{"$f":"Z434*$Y422","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO434*$Y422","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,441,{"$f":"BE422","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B361","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F423*Z423)+($G423*AO423))*BE423","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X423/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y423","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO434*$Y423","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,441,{"$f":"BE423","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B362","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F424*Z424)+($G424*AO424))*BE424","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X424/X434","v":0.13636363636363599},{"$f":"Z434*$Y424","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO434*$Y424","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,441,{"$f":"BE424","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B363","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F425*Z425)+($G425*AO425))*BE425","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X425/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y425","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO434*$Y425","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,441,{"$f":"BE425","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B364","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F426*Z426)+($G426*AO426))*BE426","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X426/X434","v":4.5454545454545497E-2},{"$f":"Z434*$Y426","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO434*$Y426","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,441,{"$f":"BE426","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B365","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F427*Z427)+($G427*AO427))*BE427","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X427/X434","v":6.8181818181818205E-2},{"$f":"Z434*$Y427","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO434*$Y427","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,441,{"$f":"BE427","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B366","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F428*Z428)+($G428*AO428))*BE428","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X428/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y428","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO434*$Y428","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,441,{"$f":"BE428","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B367","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F429*Z429)+($G429*AO429))*BE429","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X429/X434","v":6.8181818181818205E-2},{"$f":"Z434*$Y429","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO434*$Y429","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,441,{"$f":"BE429","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B368","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F430*Z430)+($G430*AO430))*BE430","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X430/X434","v":9.0909090909090898E-2},{"$f":"Z434*$Y430","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO434*$Y430","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,441,{"$f":"BE430","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B369","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F431*Z431)+($G431*AO431))*BE431","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X431/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y431","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO434*$Y431","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,441,{"$f":"BE431","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B370","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F432*Z432)+($G432*AO432))*BE432","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X432/X434","v":4.5454545454545497E-2},{"$f":"Z434*$Y432","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO434*$Y432","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,441,{"$f":"BE432","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B371","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F433*Z433)+($G433*AO433))*BE433","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X433/X434","v":0.18181818181818199},{"$f":"Z434*$Y433","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO434*$Y433","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,441,{"$f":"BE433","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H419:H433)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X419:X433)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO128","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO129","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO130","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO131","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO132","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO133","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO134","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO135","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO136","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO137","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO138","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO139","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$128","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$129","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$130","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$131","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$132","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$133","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$134","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$135","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$136","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$137","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$138","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$139","v":9.9773242630385506E-2},null,null,"Totais.........................",464,441,{"$f":"BE434","v":441},441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G436","v":"Ano 8"},null,null,null,null,{"$f":"F435","v":"Ano 8"},null,null,null,null,{"$f":"K435","v":"Ano 8"},null,null,null,null,{"$f":"P435","v":"Ano 8"},null,null,null,null,null,{"$f":"U435","v":"Ano 8"},null,null,null,null,{"$f":"AA435","v":"Ano 8"},null,null,null,null,{"$f":"AF435","v":"Ano 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK435","v":"Ano 8"},null,null,null,null,{"$f":"BE435","v":"Ano 8"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 8","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z436","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO436","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S416),MONTH(S416)+1,DAY(S416))","v":"2021-01-01"},{"$f":"DATE(YEAR(H437),MONTH(H437)+1,DAY(H437))","v":"2021-02-01"},"2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U435","v":"Ano 8"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z437","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X437","v":"Ano 8"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO437","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE435","v":"Ano 8"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H437","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z438","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P435","v":"Ano 8"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z438","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C378","v":1396.39},0,0.34429678691434018,{"$f":"(C440+D440)*(E440/100*100+1)","v":1877.1625902793157},{"$f":"G378","v":624.71},{"$f":"(($F440*Z440)+($G440*AO440))*BE440","v":436601.78572964342},428289.31404844031,482911.44737571344,486514.14390571578,486514.14390571578,486514.14390571578,487302.23377165373,497153.35709587851,497153.35709587851,497190.88518473279,497190.88518473279,495689.76163056516,{"$f":"SUM(H440:S440)","v":5779025.4588343874},null,"Motorista",{"$f":"B440","v":"Miniônibus"},{"$f":"X378","v":2.5049999999999999},{"$f":"X440/X445","v":1},{"$f":"Z445*$Y440+Z436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,"Motorista",{"$f":"W440","v":"Miniônibus"},{"$f":"AO445*$Y440+AO436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,"Motorista",{"$f":"W440","v":"Miniônibus"},{"$f":"BD378","v":79},{"$f":"BP378","v":75},{"$f":"BE440","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C379","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G440","v":624.71},{"$f":"(($F441*Z441)+($G441*AO441))*BE441","v":1950154.6429257407},1913025.6027497002,2157004.4649448534,2173096.5094455304,2173096.5094455304,2173096.5094455304,2176616.6441800534,2220618.3283615909,2220618.3283615909,2220785.9538251399,2220785.9538251399,2214080.935283191,25812980.382793587,null,null,"Ônibus Básico",{"$f":"X440","v":2.5049999999999999},{"$f":"X441/X445","v":1},{"$f":"Z445*$Y441+Z436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Ônibus Básico",{"$f":"AO445*$Y441+AO436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Ônibus Básico",352,335,{"$f":"BE441","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C380","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F442*Z442)+($G442*AO442))*BE442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X442/X445","v":1},{"$f":"Z445*$Y442+Z436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Padron",{"$f":"AO445*$Y442+AO436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Padron",0,0,{"$f":"BE442","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C381","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F443*Z443)+($G443*AO443))*BE443","v":180462.07143491929},177026.24980668866,199603.39824862822,201092.51281436253,201092.51281436253,201092.51281436253,201418.25662561686,205490.05426629644,205490.05426629644,205505.56587635621,205505.56587635621,204885.10147396693,2388663.856318213,null,null,"Articulado",2.5049999999999999,{"$f":"X443/X445","v":1},{"$f":"Z445*$Y443+Z436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado",{"$f":"AO445*$Y443+AO436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado",33,31,{"$f":"BE443","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C382","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F444*Z444)+($G444*AO444))*BE444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X444/X445","v":1},{"$f":"Z445*$Y444+Z436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado BRT",{"$f":"AO445*$Y444+AO436","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado BRT",0,0,{"$f":"BE444","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H440:H444)","v":2567218.5000903034},2518341.166604829,2839519.3105691951,2860703.1661656089,2860703.1661656089,2860703.1661656089,2865337.1345773241,2923261.7397237658,2923261.7397237658,2923482.404886229,2923482.404886229,2914655.7983877235,33980669.697946191,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK145","v":2.3268},{"$f":"'FU Folha FGV'!$AK146","v":2.2825000000000002},{"$f":"'FU Folha FGV'!$AK147","v":2.5735999999999999},{"$f":"'FU Folha FGV'!$AK148","v":2.5928},{"$f":"'FU Folha FGV'!$AK149","v":2.5928},{"$f":"'FU Folha FGV'!$AK150","v":2.5928},{"$f":"'FU Folha FGV'!$AK151","v":2.597},{"$f":"'FU Folha FGV'!$AK152","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AK153","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AK154","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AK155","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AK156","v":2.6417000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$145","v":2.3268},{"$f":"'FU Folha FGV'!$AR$146","v":2.2825000000000002},{"$f":"'FU Folha FGV'!$AR$147","v":2.5735999999999999},{"$f":"'FU Folha FGV'!$AR$148","v":2.5928},{"$f":"'FU Folha FGV'!$AR$149","v":2.5928},{"$f":"'FU Folha FGV'!$AR$150","v":2.5928},{"$f":"'FU Folha FGV'!$AR$151","v":2.597},{"$f":"'FU Folha FGV'!$AR$152","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AR$153","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AR$154","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AR$155","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AR$156","v":2.6417000000000002},null,null,"Totais........................",{"$f":"SUM(BD440:BD444)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C384","v":787.52},0,0.34429678691434018,{"$f":"(C446+D446)*(E446/100*100+1)","v":1058.6606056307812},{"$f":"G444","v":624.71},{"$f":"(($F446*Z446)+($G446*AO446))*BE446","v":293765.00438862765},288172.0055514194,324924.1942988534,327348.24797096173,327348.24797096173,327348.24797096173,327878.50971173542,334506.78147140663,334506.78147140663,334532.0320304911,334532.0320304911,333522.00966711267,{"$f":"SUM(H446:S446)","v":3888384.0945344288},null,"Cobrador",{"$f":"B446","v":"Miniônibus"},{"$f":"X384","v":2.5049999999999999},{"$f":"X446/X451","v":1},{"$f":"Z451*$Y446+Z437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,"Cobrador","Miniônibus",{"$f":"AO451*$Y446+AO437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,"Cobrador","Miniônibus",{"$f":"BD384","v":79},{"$f":"BP384","v":75},{"$f":"BE446","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C385","v":787.52},0,0.34429678691434018,1058.6606056307812,{"$f":"G446","v":624.71},{"$f":"(($F447*Z447)+($G447*AO447))*BE447","v":1312150.3529358702},1287168.2914630065,1451328.067868212,1462155.507603629,1462155.507603629,1462155.507603629,1464524.0100457515,1494130.2905722829,1494130.2905722829,1494243.0764028602,1494243.0764028602,1489731.6431797699,17368115.622253783,null,null,"Ônibus Básico",{"$f":"X446","v":2.5049999999999999},{"$f":"X447/X451","v":1},{"$f":"Z451*$Y447+Z437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Ônibus Básico",{"$f":"AO451*$Y447+AO437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Ônibus Básico",352,335,{"$f":"BE447","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C386","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F448*Z448)+($G448*AO448))*BE448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X448/X451","v":1},{"$f":"Z451*$Y448+Z437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Padron",{"$f":"AO451*$Y448+AO437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Padron",0,0,{"$f":"BE448","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C387","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F449*Z449)+($G449*AO449))*BE449","v":121422.86848063277},119111.09562792,134302.00031019276,135303.94249466417,135303.94249466417,135303.94249466417,135523.11734751731,138262.80300818139,138262.80300818139,138273.23990593632,138273.23990593632,137855.76399573989,1607198.7590742309,null,null,"Articulado",2.5049999999999999,{"$f":"X449/X451","v":1},{"$f":"Z451*$Y449+Z437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado",{"$f":"AO451*$Y449+AO437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado",33,31,{"$f":"BE449","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C388","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F450*Z450)+($G450*AO450))*BE450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X450/X451","v":1},{"$f":"Z451*$Y450+Z437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado BRT",{"$f":"AO451*$Y450+AO437","v":2.3268},2.2825000000000002,2.5735999999999999,2.5928,2.5928,2.5928,2.597,2.6495000000000002,2.6495000000000002,2.6497000000000002,2.6497000000000002,2.6417000000000002,null,null,"Articulado BRT",0,0,{"$f":"BE450","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H446:H450)","v":1727338.2258051306},1694451.392642346,1910554.2624772582,1924807.6980692549,1924807.6980692549,1924807.6980692549,1927925.6371050042,1966899.8750518709,1966899.8750518709,1967048.3483392878,1967048.3483392878,1961109.4168426224,22863698.47586244,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL145","v":2.3268},{"$f":"'FU Folha FGV'!$AL146","v":2.2825000000000002},{"$f":"'FU Folha FGV'!$AL147","v":2.5735999999999999},{"$f":"'FU Folha FGV'!$AL148","v":2.5928},{"$f":"'FU Folha FGV'!$AL149","v":2.5928},{"$f":"'FU Folha FGV'!$AL150","v":2.5928},{"$f":"'FU Folha FGV'!$AL151","v":2.597},{"$f":"'FU Folha FGV'!$AL152","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AL153","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AL154","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AL155","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AL156","v":2.6417000000000002},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$145","v":2.3268},{"$f":"'FU Folha FGV'!$AS$146","v":2.2825000000000002},{"$f":"'FU Folha FGV'!$AS$147","v":2.5735999999999999},{"$f":"'FU Folha FGV'!$AS$148","v":2.5928},{"$f":"'FU Folha FGV'!$AS$149","v":2.5928},{"$f":"'FU Folha FGV'!$AS$150","v":2.5928},{"$f":"'FU Folha FGV'!$AS$151","v":2.597},{"$f":"'FU Folha FGV'!$AS$152","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AS$153","v":2.6495000000000002},{"$f":"'FU Folha FGV'!$AS$154","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AS$155","v":2.6497000000000002},{"$f":"'FU Folha FGV'!$AS$156","v":2.6417000000000002},null,null,"Totais........................",{"$f":"SUM(BD446:BD450)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H445+H451","v":4294556.7258954337},4212792.5592471752,4750073.5730464533,4785510.8642348638,4785510.8642348638,4785510.8642348638,4793262.7716823285,4890161.6147756372,4890161.6147756372,4890530.7532255165,4890530.7532255165,4875765.2152303457,56844368.173808634]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 8","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H437","v":"2021-01-01"},{"$f":"DATE(YEAR(H455),MONTH(H455)+1,DAY(H455))","v":"2021-02-01"},"2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U435","v":"Ano 8"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X455","v":"Ano 8"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE437","v":"Ano 8"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H455","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,"Funções","Cargo",{"$f":"Z456","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,"Funções","Cargo","Frota",{"$f":"Z456","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T439","v":"Ano 8"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B396","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C458+D458)*(E458/100*100+1)","v":2064.878849307247},{"$f":"G411","v":624.71},{"$f":"(($F458*Z458)+($G458*AO458))*BE458","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H458:S458)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B458","v":"Fiscal"},{"$f":"X396","v":0.05},{"$f":"X458/X464","v":0.40770333947961501},{"$f":"Z464*$Y458","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W458","v":"Fiscal"},{"$f":"AO464*$Y458","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN458","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BP396","v":441},{"$f":"BE458","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B397","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G458","v":624.71},{"$f":"(($F459*Z459)+($G459*AO459))*BE459","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X459/X464","v":0.24462200368776901},{"$f":"Z464*$Y459","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO464*$Y459","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,441,{"$f":"BE459","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B398","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F460*Z460)+($G460*AO460))*BE460","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X460/X464","v":6.1155500921942198E-2},{"$f":"Z464*$Y460","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO464*$Y460","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,441,{"$f":"BE460","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B399","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F461*Z461)+($G461*AO461))*BE461","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X461/X464","v":6.1155500921942198E-2},{"$f":"Z464*$Y461","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO464*$Y461","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,441,{"$f":"BE461","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B400","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F462*Z462)+($G462*AO462))*BE462","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X462/X464","v":4.0975209997951199E-2},{"$f":"Z464*$Y462","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO464*$Y462","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,441,{"$f":"BE462","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B401","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F463*Z463)+($G463*AO463))*BE463","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X463/X464","v":0.184388444990781},{"$f":"Z464*$Y463","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO464*$Y463","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,441,{"$f":"BE463","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B402","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H458:H463)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X458:X463)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM145","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM146","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM147","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM148","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM149","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM150","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM151","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM152","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM153","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM154","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM155","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM156","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$145","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$146","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$147","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$148","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$149","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$150","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$151","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$152","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$153","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$154","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$155","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$156","v":0.122638190954774},null,null,"Totais........................",464,441,{"$f":"BE464","v":441},441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C403","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C465+D465)*(E465/100*100+1)","v":4692.9064756982889},{"$f":"G463","v":624.71},{"$f":"(($F465*Z465)+($G465*AO465))*BE465","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H465:S465)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X403","v":7.4999999999999997E-3},{"$f":"X465/X474","v":1.49261194589594E-2},{"$f":"Z474*$Y465","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO474*$Y465","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,441,{"$f":"BE465","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C404","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G465","v":624.71},{"$f":"(($F466*Z466)+($G466*AO466))*BE466","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X466/X474","v":0.18001350101257599},{"$f":"Z474*$Y466","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO474*$Y466","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,441,{"$f":"BE466","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C405","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F467*Z467)+($G467*AO467))*BE467","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X467/X474","v":0.18001350101257599},{"$f":"Z474*$Y467","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO474*$Y467","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,441,{"$f":"BE467","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C406","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F468*Z468)+($G468*AO468))*BE468","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X468/X474","v":0.12500937570317799},{"$f":"Z474*$Y468","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO474*$Y468","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,441,{"$f":"BE468","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C407","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F469*Z469)+($G469*AO469))*BE469","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X469/X474","v":3.5002625196889799E-2},{"$f":"Z474*$Y469","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO474*$Y469","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,441,{"$f":"BE469","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C408","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F470*Z470)+($G470*AO470))*BE470","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X470/X474","v":0.12500937570317799},{"$f":"Z474*$Y470","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO474*$Y470","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,441,{"$f":"BE470","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C409","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F471*Z471)+($G471*AO471))*BE471","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X471/X474","v":6.0004500337525302E-2},{"$f":"Z474*$Y471","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO474*$Y471","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,441,{"$f":"BE471","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C410","v":2792.78},null,{"$f":"E410","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F472*Z472)+($G472*AO472))*BE472","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X472/X474","v":3.0002250168762699E-2},{"$f":"Z474*$Y472","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO474*$Y472","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,441,{"$f":"BE472","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D411","v":0},0.34429678691434018,1689.446331251384,{"$f":"G471","v":624.71},{"$f":"(($F473*Z473)+($G473*AO473))*BE473","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X473/X474","v":0.25001875140635499},{"$f":"Z474*$Y473","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO474*$Y473","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,441,{"$f":"BE473","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H465:H473)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X465:X473)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN145","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN146","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN147","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN148","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN149","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN150","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN151","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN152","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN153","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN154","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN155","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN156","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$145","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$146","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$147","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$148","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$149","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$150","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$151","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$152","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$153","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$154","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$155","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$156","v":0.502474874371859},null,null,"Totais........................",464,441,{"$f":"BE474","v":441},441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H452+H464+H474","v":5116649.2597204084},5034885.0930721499,5572166.106871428,5607603.3980598385,5607603.3980598385,5607603.3980598385,5615355.3055073032,5712254.1486006118,5712254.1486006118,5712623.2870504912,5712623.2870504912,5697857.7490553204,66709478.57970833]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 8","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H437","v":"2021-01-01"},{"$f":"DATE(YEAR(H478),MONTH(H478)+1,DAY(H478))","v":"2021-02-01"},"2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X455","v":"Ano 8"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X478","v":"Ano 8"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE455","v":"Ano 8"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H478","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,"Funções","Cargo",{"$f":"Z479","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,"Funções","Cargo","Frota",{"$f":"Z479","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T457","v":"Ano 8"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B419","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C481+D481)*(E481/100*100+1)","v":1689.446331251384},{"$f":"G473","v":624.71},{"$f":"(($F481*Z481)+($G481*AO481))*BE481","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H481:S481)","v":138849.37987508273},null,"Administração",{"$f":"B481","v":"Controle de Manutenção"},{"$f":"X419","v":1.1337868480725599E-2},{"$f":"X481/X496","v":0.11363636363636399},{"$f":"Z496*$Y481","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W481","v":"Controle de Manutenção"},{"$f":"AO496*$Y481","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN481","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BP419","v":441},{"$f":"BE481","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B420","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G481","v":624.71},{"$f":"(($F482*Z482)+($G482*AO482))*BE482","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X482/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y482","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO496*$Y482","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,441,{"$f":"BE482","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B421","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F483*Z483)+($G483*AO483))*BE483","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X483/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y483","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO496*$Y483","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,441,{"$f":"BE483","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B422","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F484*Z484)+($G484*AO484))*BE484","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X484/X496","v":0.11363636363636399},{"$f":"Z496*$Y484","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO496*$Y484","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,441,{"$f":"BE484","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B423","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F485*Z485)+($G485*AO485))*BE485","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X485/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y485","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO496*$Y485","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,441,{"$f":"BE485","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B424","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F486*Z486)+($G486*AO486))*BE486","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X486/X496","v":0.13636363636363599},{"$f":"Z496*$Y486","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO496*$Y486","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,441,{"$f":"BE486","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B425","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F487*Z487)+($G487*AO487))*BE487","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X487/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y487","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO496*$Y487","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,441,{"$f":"BE487","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B426","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F488*Z488)+($G488*AO488))*BE488","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X488/X496","v":4.5454545454545497E-2},{"$f":"Z496*$Y488","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO496*$Y488","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,441,{"$f":"BE488","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B427","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F489*Z489)+($G489*AO489))*BE489","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X489/X496","v":6.8181818181818205E-2},{"$f":"Z496*$Y489","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO496*$Y489","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,441,{"$f":"BE489","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B428","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F490*Z490)+($G490*AO490))*BE490","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X490/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y490","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO496*$Y490","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,441,{"$f":"BE490","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B429","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F491*Z491)+($G491*AO491))*BE491","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X491/X496","v":6.8181818181818205E-2},{"$f":"Z496*$Y491","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO496*$Y491","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,441,{"$f":"BE491","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B430","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F492*Z492)+($G492*AO492))*BE492","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X492/X496","v":9.0909090909090898E-2},{"$f":"Z496*$Y492","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO496*$Y492","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,441,{"$f":"BE492","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B431","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F493*Z493)+($G493*AO493))*BE493","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X493/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y493","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO496*$Y493","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,441,{"$f":"BE493","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B432","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F494*Z494)+($G494*AO494))*BE494","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X494/X496","v":4.5454545454545497E-2},{"$f":"Z496*$Y494","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO496*$Y494","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,441,{"$f":"BE494","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B433","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F495*Z495)+($G495*AO495))*BE495","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X495/X496","v":0.18181818181818199},{"$f":"Z496*$Y495","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO496*$Y495","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,441,{"$f":"BE495","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H481:H495)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X481:X495)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO145","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO146","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO147","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO148","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO149","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO150","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO151","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO152","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO153","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO154","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO155","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO156","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$145","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$146","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$147","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$148","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$149","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$150","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$151","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$152","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$153","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$154","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$155","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$156","v":9.9773242630385506E-2},null,null,"Totais.........................",464,441,{"$f":"BE496","v":441},441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G498","v":"Ano 9"},null,null,null,null,{"$f":"F497","v":"Ano 9"},null,null,null,null,{"$f":"K497","v":"Ano 9"},null,null,null,null,{"$f":"P497","v":"Ano 9"},null,null,null,null,null,{"$f":"U497","v":"Ano 9"},null,null,null,null,{"$f":"AA497","v":"Ano 9"},null,null,null,null,{"$f":"AF497","v":"Ano 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK497","v":"Ano 9"},null,null,null,null,{"$f":"BE497","v":"Ano 9"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 9","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z498","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO498","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S478),MONTH(S478)+1,DAY(S478))","v":"2022-01-01"},{"$f":"DATE(YEAR(H499),MONTH(H499)+1,DAY(H499))","v":"2022-02-01"},"2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U497","v":"Ano 9"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z499","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X499","v":"Ano 9"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO499","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE497","v":"Ano 9"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H499","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z500","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P497","v":"Ano 9"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z500","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C440","v":1396.39},0,0.34429678691434018,{"$f":"(C502+D502)*(E502/100*100+1)","v":1877.1625902793157},{"$f":"G440","v":624.71},{"$f":"(($F502*Z502)+($G502*AO502))*BE502","v":491449.08759004174},487658.75061576854,492199.64936712553,491336.50332347915,491336.50332347915,494432.57065394975,499856.08186045225,499856.08186045225,504328.64067511505,504097.22016935417,504097.22016935417,501937.87096900056,{"$f":"SUM(H502:S502)","v":5962586.1805775724},null,"Motorista",{"$f":"B502","v":"Miniônibus"},{"$f":"X440","v":2.5049999999999999},{"$f":"X502/X507","v":1},{"$f":"Z507*$Y502+Z498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,"Motorista",{"$f":"W502","v":"Miniônibus"},{"$f":"AO507*$Y502+AO498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,"Motorista",{"$f":"W502","v":"Miniônibus"},{"$f":"BD440","v":79},{"$f":"BP440","v":75},{"$f":"BE502","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C441","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G502","v":624.71},{"$f":"(($F503*Z503)+($G503*AO503))*BE503","v":2195139.2579021864},2178209.0860837661,2198491.7671731608,2194636.3815115402,2194636.3815115402,2208465.4822543086,2232690.4989766865,2232690.4989766865,2252667.9283488472,2251634.2500897818,2251634.2500897818,2241989.156994869,26632884.939913157,null,null,"Ônibus Básico",{"$f":"X502","v":2.5049999999999999},{"$f":"X503/X507","v":1},{"$f":"Z507*$Y503+Z498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Ônibus Básico",{"$f":"AO507*$Y503+AO498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Ônibus Básico",352,335,{"$f":"BE503","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C442","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F504*Z504)+($G504*AO504))*BE504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X504/X507","v":1},{"$f":"Z507*$Y504+Z498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Padron",{"$f":"AO507*$Y504+AO498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Padron",0,0,{"$f":"BE504","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C443*1.1","v":1536.029},{"$f":"D443","v":0},0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F505*Z505)+($G505*AO505))*BE505","v":218373.36681183893},216689.14627440274,218706.87582915302,218323.34045924182,218323.34045924182,219699.06515566245,222108.97989965655,222108.97989965655,224096.34288655585,223993.51214321249,223993.51214321249,223034.01426863912,2649450.4762304733,null,null,"Articulado",2.5049999999999999,{"$f":"X505/X507","v":1},{"$f":"Z507*$Y505+Z498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado",{"$f":"AO507*$Y505+AO498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado",33,31,{"$f":"BE505","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C444","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F506*Z506)+($G506*AO506))*BE506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X506/X507","v":1},{"$f":"Z507*$Y506+Z498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado BRT",{"$f":"AO507*$Y506+AO498","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado BRT",0,0,{"$f":"BE506","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H502:H506)","v":2904961.7123040669},2882556.9829739374,2909398.2923694397,2904296.2252942612,2904296.2252942612,2922597.1180639211,2954655.5607367954,2954655.5607367954,2981092.9119105181,2979724.9824023484,2979724.9824023484,2966961.0422325088,35244921.596721202,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK162","v":2.6191},{"$f":"'FU Folha FGV'!$AK163","v":2.5989},{"$f":"'FU Folha FGV'!$AK164","v":2.6231},{"$f":"'FU Folha FGV'!$AK165","v":2.6185},{"$f":"'FU Folha FGV'!$AK166","v":2.6185},{"$f":"'FU Folha FGV'!$AK167","v":2.6349999999999998},{"$f":"'FU Folha FGV'!$AK168","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AK169","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AK170","v":2.68773953629568},{"$f":"'FU Folha FGV'!$AK171","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AK172","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AK173","v":2.6749983081697102},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$162","v":2.6191},{"$f":"'FU Folha FGV'!$AR$163","v":2.5989},{"$f":"'FU Folha FGV'!$AR$164","v":2.6231},{"$f":"'FU Folha FGV'!$AR$165","v":2.6185},{"$f":"'FU Folha FGV'!$AR$166","v":2.6185},{"$f":"'FU Folha FGV'!$AR$167","v":2.6349999999999998},{"$f":"'FU Folha FGV'!$AR$168","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AR$169","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AR$170","v":2.68773953629568},{"$f":"'FU Folha FGV'!$AR$171","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AR$172","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AR$173","v":2.6749983081697102},null,null,"Totais........................",{"$f":"SUM(BD502:BD506)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C446","v":787.52},0,0.34429678691434018,{"$f":"(C508+D508)*(E508/100*100+1)","v":1058.6606056307812},{"$f":"G506","v":624.71},{"$f":"(($F508*Z508)+($G508*AO508))*BE508","v":330668.69649056846},328118.39002303779,331173.70767225773,330592.94481331506,330592.94481331506,332676.11593778315,336325.29430913902,336325.29430913902,339334.62982438906,339178.91986599565,339178.91986599565,337726.01415637205,{"$f":"SUM(H508:S508)","v":4011891.8720813077},null,"Cobrador",{"$f":"B508","v":"Miniônibus"},{"$f":"X446","v":2.5049999999999999},{"$f":"X508/X513","v":1},{"$f":"Z513*$Y508+Z499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,"Cobrador","Miniônibus",{"$f":"AO513*$Y508+AO499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,"Cobrador","Miniônibus",{"$f":"BD446","v":79},{"$f":"BP446","v":75},{"$f":"BE508","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C447","v":787.52},0,0.34429678691434018,1058.6606056307812,{"$f":"G508","v":624.71},{"$f":"(($F509*Z509)+($G509*AO509))*BE509","v":1476986.8443245389},1465595.4754362355,1479242.5609360845,1476648.4868328073,1476648.4868328073,1485953.3178554312,1502252.9812474875,1502252.9812474875,1515694.679882271,1514999.1754014473,1514999.1754014473,1508509.5298984619,17919783.695296507,null,null,"Ônibus Básico",{"$f":"X508","v":2.5049999999999999},{"$f":"X509/X513","v":1},{"$f":"Z513*$Y509+Z499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Ônibus Básico",{"$f":"AO513*$Y509+AO499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Ônibus Básico",352,335,{"$f":"BE509","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C448","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F510*Z510)+($G510*AO510))*BE510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X510/X513","v":1},{"$f":"Z513*$Y510+Z499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Padron",{"$f":"AO513*$Y510+AO499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Padron",0,0,{"$f":"BE510","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C449","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F511*Z511)+($G511*AO511))*BE511","v":136676.39454943495},135622.26787618897,136885.13250453319,136645.08385617024,136645.08385617024,137506.12792095036,139014.45498111079,139014.45498111079,140258.31366074749,140193.95354461155,140193.95354461155,139593.41918463379,1658248.6404602739,null,null,"Articulado",2.5049999999999999,{"$f":"X511/X513","v":1},{"$f":"Z513*$Y511+Z499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado",{"$f":"AO513*$Y511+AO499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado",33,31,{"$f":"BE511","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C450","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F512*Z512)+($G512*AO512))*BE512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X512/X513","v":1},{"$f":"Z513*$Y512+Z499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado BRT",{"$f":"AO513*$Y512+AO499","v":2.6191},2.5989,2.6231,2.6185,2.6185,2.6349999999999998,2.6639037431539601,2.6639037431539601,2.68773953629568,2.68650621739868,2.68650621739868,2.6749983081697102,null,null,"Articulado BRT",0,0,{"$f":"BE512","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H508:H512)","v":1944331.9353645425},1929336.1333354623,1947301.4011128754,1943886.5155022927,1943886.5155022927,1956135.5617141647,1977592.7305377373,1977592.7305377373,1995287.6233674074,1994372.0488120546,1994372.0488120546,1985828.9632394677,23589924.207838088,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL162","v":2.6191},{"$f":"'FU Folha FGV'!$AL163","v":2.5989},{"$f":"'FU Folha FGV'!$AL164","v":2.6231},{"$f":"'FU Folha FGV'!$AL165","v":2.6185},{"$f":"'FU Folha FGV'!$AL166","v":2.6185},{"$f":"'FU Folha FGV'!$AL167","v":2.6349999999999998},{"$f":"'FU Folha FGV'!$AL168","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AL169","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AL170","v":2.68773953629568},{"$f":"'FU Folha FGV'!$AL171","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AL172","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AL173","v":2.6749983081697102},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$162","v":2.6191},{"$f":"'FU Folha FGV'!$AS$163","v":2.5989},{"$f":"'FU Folha FGV'!$AS$164","v":2.6231},{"$f":"'FU Folha FGV'!$AS$165","v":2.6185},{"$f":"'FU Folha FGV'!$AS$166","v":2.6185},{"$f":"'FU Folha FGV'!$AS$167","v":2.6349999999999998},{"$f":"'FU Folha FGV'!$AS$168","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AS$169","v":2.6639037431539601},{"$f":"'FU Folha FGV'!$AS$170","v":2.68773953629568},{"$f":"'FU Folha FGV'!$AS$171","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AS$172","v":2.68650621739868},{"$f":"'FU Folha FGV'!$AS$173","v":2.6749983081697102},null,null,"Totais........................",{"$f":"SUM(BD508:BD512)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H507+H513","v":4849293.6476686094},4811893.1163093997,4856699.6934823152,4848182.7407965539,4848182.7407965539,4878732.679778086,4932248.2912745327,4932248.2912745327,4976380.5352779254,4974097.031214403,4974097.031214403,4952790.0054719765,58834845.80455929]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 9","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H499","v":"2022-01-01"},{"$f":"DATE(YEAR(H517),MONTH(H517)+1,DAY(H517))","v":"2022-02-01"},"2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U497","v":"Ano 9"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X517","v":"Ano 9"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE499","v":"Ano 9"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H517","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,"Funções","Cargo",{"$f":"Z518","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,"Funções","Cargo","Frota",{"$f":"Z518","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T501","v":"Ano 9"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B458","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C520+D520)*(E520/100*100+1)","v":2064.878849307247},{"$f":"G473","v":624.71},{"$f":"(($F520*Z520)+($G520*AO520))*BE520","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H520:S520)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B520","v":"Fiscal"},{"$f":"X458","v":0.05},{"$f":"X520/X526","v":0.40770333947961501},{"$f":"Z526*$Y520","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W520","v":"Fiscal"},{"$f":"AO526*$Y520","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN520","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BP458","v":441},{"$f":"BE520","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B459","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G520","v":624.71},{"$f":"(($F521*Z521)+($G521*AO521))*BE521","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X521/X526","v":0.24462200368776901},{"$f":"Z526*$Y521","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO526*$Y521","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,441,{"$f":"BE521","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B460","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F522*Z522)+($G522*AO522))*BE522","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X522/X526","v":6.1155500921942198E-2},{"$f":"Z526*$Y522","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO526*$Y522","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,441,{"$f":"BE522","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B461","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F523*Z523)+($G523*AO523))*BE523","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X523/X526","v":6.1155500921942198E-2},{"$f":"Z526*$Y523","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO526*$Y523","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,441,{"$f":"BE523","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B462","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F524*Z524)+($G524*AO524))*BE524","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X524/X526","v":4.0975209997951199E-2},{"$f":"Z526*$Y524","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO526*$Y524","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,441,{"$f":"BE524","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B463","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F525*Z525)+($G525*AO525))*BE525","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X525/X526","v":0.184388444990781},{"$f":"Z526*$Y525","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO526*$Y525","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,441,{"$f":"BE525","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B464","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H520:H525)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849036,null,null,"Totais........................",{"$f":"SUM(X520:X525)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM162","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM163","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM164","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM165","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM166","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM167","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM168","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM169","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM170","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM171","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM172","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM173","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$162","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$163","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$164","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$165","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$166","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$167","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$168","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$169","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$170","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$171","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$172","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$173","v":0.122638190954774},null,null,"Totais........................",464,441,{"$f":"BE526","v":441},441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C465","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C527+D527)*(E527/100*100+1)","v":4692.9064756982889},{"$f":"G525","v":624.71},{"$f":"(($F527*Z527)+($G527*AO527))*BE527","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,{"$f":"SUM(H527:S527)","v":211056.19792046511},null,"Manutenção","Chefe de Manutenção",{"$f":"X465","v":7.4999999999999997E-3},{"$f":"X527/X536","v":1.49261194589594E-2},{"$f":"Z536*$Y527","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO536*$Y527","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,441,{"$f":"BE527","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C466","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G527","v":624.71},{"$f":"(($F528*Z528)+($G528*AO528))*BE528","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X528/X536","v":0.18001350101257599},{"$f":"Z536*$Y528","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO536*$Y528","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,441,{"$f":"BE528","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C467","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F529*Z529)+($G529*AO529))*BE529","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X529/X536","v":0.18001350101257599},{"$f":"Z536*$Y529","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO536*$Y529","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,441,{"$f":"BE529","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C468","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F530*Z530)+($G530*AO530))*BE530","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X530/X536","v":0.12500937570317799},{"$f":"Z536*$Y530","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO536*$Y530","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,441,{"$f":"BE530","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C469","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F531*Z531)+($G531*AO531))*BE531","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X531/X536","v":3.5002625196889799E-2},{"$f":"Z536*$Y531","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO536*$Y531","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,441,{"$f":"BE531","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C470","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F532*Z532)+($G532*AO532))*BE532","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X532/X536","v":0.12500937570317799},{"$f":"Z536*$Y532","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO536*$Y532","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,441,{"$f":"BE532","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C471","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F533*Z533)+($G533*AO533))*BE533","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X533/X536","v":6.0004500337525302E-2},{"$f":"Z536*$Y533","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO536*$Y533","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,441,{"$f":"BE533","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C472","v":2792.78},null,{"$f":"E472","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F534*Z534)+($G534*AO534))*BE534","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X534/X536","v":3.0002250168762699E-2},{"$f":"Z536*$Y534","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO536*$Y534","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,441,{"$f":"BE534","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D473","v":0},0.34429678691434018,1689.446331251384,{"$f":"G533","v":624.71},{"$f":"(($F535*Z535)+($G535*AO535))*BE535","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X535/X536","v":0.25001875140635499},{"$f":"Z536*$Y535","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO536*$Y535","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,441,{"$f":"BE535","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H527:H535)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X527:X535)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN162","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN163","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN164","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN165","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN166","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN167","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN168","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN169","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN170","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN171","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN172","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN173","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$162","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$163","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$164","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$165","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$166","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$167","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$168","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$169","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$170","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$171","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$172","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$173","v":0.502474874371859},null,null,"Totais........................",464,441,{"$f":"BE536","v":441},441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H514+H526+H536","v":5671386.1814935841},5633985.6501343744,5678792.2273072898,5670275.2746215286,5670275.2746215286,5700825.2136030607,5754340.8250995073,5754340.8250995073,5798473.0691029001,5796189.5650393777,5796189.5650393777,5774882.5392969511,68699956.210458994]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 9","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H499","v":"2022-01-01"},{"$f":"DATE(YEAR(H540),MONTH(H540)+1,DAY(H540))","v":"2022-02-01"},"2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X517","v":"Ano 9"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X540","v":"Ano 9"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE517","v":"Ano 9"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H540","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,"Funções","Cargo",{"$f":"Z541","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,"Funções","Cargo","Frota",{"$f":"Z541","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T519","v":"Ano 9"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B481","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C543+D543)*(E543/100*100+1)","v":1689.446331251384},{"$f":"G535","v":624.71},{"$f":"(($F543*Z543)+($G543*AO543))*BE543","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H543:S543)","v":138849.37987508273},null,"Administração",{"$f":"B543","v":"Controle de Manutenção"},{"$f":"X481","v":1.1337868480725599E-2},{"$f":"X543/X558","v":0.11363636363636399},{"$f":"Z558*$Y543","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W543","v":"Controle de Manutenção"},{"$f":"AO558*$Y543","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN543","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BP481","v":441},{"$f":"BE543","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B482","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G543","v":624.71},{"$f":"(($F544*Z544)+($G544*AO544))*BE544","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X544/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y544","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO558*$Y544","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,441,{"$f":"BE544","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B483","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F545*Z545)+($G545*AO545))*BE545","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X545/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y545","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO558*$Y545","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,441,{"$f":"BE545","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B484","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F546*Z546)+($G546*AO546))*BE546","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X546/X558","v":0.11363636363636399},{"$f":"Z558*$Y546","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO558*$Y546","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,441,{"$f":"BE546","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B485","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F547*Z547)+($G547*AO547))*BE547","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X547/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y547","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO558*$Y547","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,441,{"$f":"BE547","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B486","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F548*Z548)+($G548*AO548))*BE548","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X548/X558","v":0.13636363636363599},{"$f":"Z558*$Y548","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO558*$Y548","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,441,{"$f":"BE548","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B487","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F549*Z549)+($G549*AO549))*BE549","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X549/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y549","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO558*$Y549","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,441,{"$f":"BE549","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B488","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F550*Z550)+($G550*AO550))*BE550","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X550/X558","v":4.5454545454545497E-2},{"$f":"Z558*$Y550","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO558*$Y550","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,441,{"$f":"BE550","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B489","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F551*Z551)+($G551*AO551))*BE551","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X551/X558","v":6.8181818181818205E-2},{"$f":"Z558*$Y551","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO558*$Y551","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,441,{"$f":"BE551","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B490","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F552*Z552)+($G552*AO552))*BE552","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X552/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y552","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO558*$Y552","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,441,{"$f":"BE552","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B491","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F553*Z553)+($G553*AO553))*BE553","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X553/X558","v":6.8181818181818205E-2},{"$f":"Z558*$Y553","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO558*$Y553","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,441,{"$f":"BE553","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B492","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F554*Z554)+($G554*AO554))*BE554","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X554/X558","v":9.0909090909090898E-2},{"$f":"Z558*$Y554","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO558*$Y554","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,441,{"$f":"BE554","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B493","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F555*Z555)+($G555*AO555))*BE555","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X555/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y555","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO558*$Y555","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,441,{"$f":"BE555","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B494","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F556*Z556)+($G556*AO556))*BE556","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X556/X558","v":4.5454545454545497E-2},{"$f":"Z558*$Y556","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO558*$Y556","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,441,{"$f":"BE556","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B495","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F557*Z557)+($G557*AO557))*BE557","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X557/X558","v":0.18181818181818199},{"$f":"Z558*$Y557","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO558*$Y557","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,441,{"$f":"BE557","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H543:H557)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513596,null,null,"Totais.........................",{"$f":"SUM(X543:X557)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO162","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO163","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO164","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO165","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO166","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO167","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO168","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO169","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO170","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO171","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO172","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO173","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$162","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$163","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$164","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$165","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$166","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$167","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$168","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$169","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$170","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$171","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$172","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$173","v":9.9773242630385506E-2},null,null,"Totais.........................",464,441,{"$f":"BE558","v":441},441,441,441,441,441,441,441,441,441,441]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G560","v":"Ano 10"},null,null,null,null,{"$f":"F559","v":"Ano 10"},null,null,null,null,{"$f":"K559","v":"Ano 10"},null,null,null,null,{"$f":"P559","v":"Ano 10"},null,null,null,null,null,{"$f":"U559","v":"Ano 10"},null,null,null,null,{"$f":"AA559","v":"Ano 10"},null,null,null,null,{"$f":"AF559","v":"Ano 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK559","v":"Ano 10"},null,null,null,null,{"$f":"BE559","v":"Ano 10"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 10","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z560","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO560","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S540),MONTH(S540)+1,DAY(S540))","v":"2023-01-01"},{"$f":"DATE(YEAR(H561),MONTH(H561)+1,DAY(H561))","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U559","v":"Ano 10"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z561","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X561","v":"Ano 10"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO561","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE559","v":"Ano 10"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H561","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z562","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P559","v":"Ano 10"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z562","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C502","v":1396.39},0,0.34429678691434018,{"$f":"(C564+D564)*(E564/100*100+1)","v":1877.1625902793157},{"$f":"G502","v":624.71},{"$f":"(($F564*Z564)+($G564*AO564))*BE564","v":501937.87096900056},501937.87096900056,501937.87096900056,501937.87096900056,502088.30078020447,502857.6266017154,482142.12155420269,482142.12155420269,482142.12155420269,488071.55959316465,482142.12155420269,468463.13316685043,{"$f":"SUM(H564:S564)","v":5897800.5902347481},null,"Motorista",{"$f":"B564","v":"Miniônibus"},{"$f":"X502","v":2.5049999999999999},{"$f":"X564/X569","v":1},{"$f":"Z569*$Y564+Z560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,"Motorista",{"$f":"W564","v":"Miniônibus"},{"$f":"AO569*$Y564+AO560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,"Motorista",{"$f":"W564","v":"Miniônibus"},{"$f":"BD502","v":79},{"$f":"BP502","v":75},{"$f":"BE564","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C503","v":1396.39},0,0.34429678691434018,1877.1625902793157,{"$f":"G564","v":624.71},{"$f":"(($F565*Z565)+($G565*AO565))*BE565","v":2241989.156994869},2241989.156994869,2241989.156994869,2241989.156994869,2242661.0768182464,2246097.3988209954,2153568.1429421054,2153568.1429421054,2153568.1429421054,2180052.9661828019,2153568.1429421054,2092468.6614785986,26343509.303048536,null,null,"Ônibus Básico",{"$f":"X564","v":2.5049999999999999},{"$f":"X565/X569","v":1},{"$f":"Z569*$Y565+Z560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO569*$Y565+AO560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Ônibus Básico",352,335,{"$f":"BE565","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C504","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F566*Z566)+($G566*AO566))*BE566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X566/X569","v":1},{"$f":"Z569*$Y566+Z560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Padron",{"$f":"AO569*$Y566+AO560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Padron",0,0,{"$f":"BE566","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C566*1.1","v":1536.029},{"$f":"D505","v":0},0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F567*Z567)+($G567*AO567))*BE567","v":223034.01426863912},223034.01426863912,223034.01426863912,223034.01426863912,223100.85713226628,223442.70387501322,214237.85499714414,214237.85499714414,214237.85499714414,216872.57623392553,214237.85499714414,208159.65315659464,2620663.2674609325,null,null,"Articulado",2.5049999999999999,{"$f":"X567/X569","v":1},{"$f":"Z569*$Y567+Z560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado",{"$f":"AO569*$Y567+AO560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado",33,31,{"$f":"BE567","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C506","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F568*Z568)+($G568*AO568))*BE568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X568/X569","v":1},{"$f":"Z569*$Y568+Z560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO569*$Y568+AO560","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE568","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H564:H568)","v":2966961.0422325088},2966961.0422325088,2966961.0422325088,2966961.0422325088,2967850.2347307173,2972397.7292977241,2849948.1194934524,2849948.1194934524,2849948.1194934524,2884997.1020098925,2849948.1194934524,2769091.447802044,34861973.160744213,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AK179","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AK180","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AK181","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AK182","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AK183","v":2.6758000000000002},{"$f":"'FU Folha FGV'!$AK184","v":2.6798999999999999},{"$f":"'FU Folha FGV'!$AK185","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AK186","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AK187","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AK188","v":2.6011000000000002},{"$f":"'FU Folha FGV'!$AK189","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AK190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AR$179","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AR$180","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AR$181","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AR$182","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AR$183","v":2.6758000000000002},{"$f":"'FU Folha FGV'!$AR$184","v":2.6798999999999999},{"$f":"'FU Folha FGV'!$AR$185","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AR$186","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AR$187","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AR$188","v":2.6011000000000002},{"$f":"'FU Folha FGV'!$AR$189","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AR$190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD564:BD568)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
["Cobrador","Miniônibus",{"$f":"C508","v":787.52},0,0.34429678691434018,{"$f":"(C570+D570)*(E570/100*100+1)","v":1058.6606056307812},624.71,{"$f":"(($F570*Z570)+($G570*AO570))*BE570","v":337726.01415637205},337726.01415637205,337726.01415637205,337726.01415637205,337827.22999101336,338344.86645224481,324406.55783762195,324406.55783762195,324406.55783762195,328396.14617296692,324406.55783762195,315202.72905133566,3968301.2596435361,null,"Cobrador",{"$f":"B570","v":"Miniônibus"},{"$f":"X508","v":2.5049999999999999},{"$f":"X570/X575","v":1},{"$f":"Z575*$Y570+Z561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO575*$Y570+AO561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD508","v":79},{"$f":"BP508","v":75},{"$f":"BE570","v":75},75,75,75,75,75,75,75,75,75,75]
[null,"Ônibus Básico",{"$f":"C509","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F571*Z571)+($G571*AO571))*BE571","v":1508509.5298984619},1508509.5298984619,1508509.5298984619,1508509.5298984619,1508961.627293193,1511273.7368200268,1449015.9583413783,1449015.9583413783,1449015.9583413783,1466836.1195725857,1449015.9583413783,1407905.5230959659,17725078.959741134,null,null,"Ônibus Básico",{"$f":"X570","v":2.5049999999999999},{"$f":"X571/X575","v":1},{"$f":"Z575*$Y571+Z561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO575*$Y571+AO561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Ônibus Básico",352,335,{"$f":"BE571","v":335},335,335,335,335,335,335,335,335,335,335]
[null,"Padron",{"$f":"C510","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F572*Z572)+($G572*AO572))*BE572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Padron",2.5049999999999999,{"$f":"X572/X575","v":1},{"$f":"Z575*$Y572+Z561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Padron",{"$f":"AO575*$Y572+AO561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Padron",0,0,{"$f":"BE572","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C511","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F573*Z573)+($G573*AO573))*BE573","v":139593.41918463379},139593.41918463379,139593.41918463379,139593.41918463379,139635.25506295217,139849.21146692784,134088.04390621709,134088.04390621709,134088.04390621709,135737.07375149301,134088.04390621709,130283.79467455206,1640231.1873193285,null,null,"Articulado",2.5049999999999999,{"$f":"X573/X575","v":1},{"$f":"Z575*$Y573+Z561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado",{"$f":"AO575*$Y573+AO561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado",33,31,{"$f":"BE573","v":31},31,31,31,31,31,31,31,31,31,31]
[null,"Articulado BRT",{"$f":"C512","v":787.52},0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F574*Z574)+($G574*AO574))*BE574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X574/X575","v":1},{"$f":"Z575*$Y574+Z561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO575*$Y574+AO561","v":2.6749983081697102},2.6749983081697102,2.6749983081697102,2.6749983081697102,2.6758000000000002,2.6798999999999999,2.5695000000000001,2.5695000000000001,2.5695000000000001,2.6011000000000002,2.5695000000000001,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE574","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H570:H574)","v":1985828.9632394677},1985828.9632394677,1985828.9632394677,1985828.9632394677,1986424.1123471586,1989467.8147391994,1907510.5600852175,1907510.5600852175,1907510.5600852175,1930969.3394970456,1907510.5600852175,1853392.0468218536,23333611.406704001,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV'!$AL179","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AL180","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AL181","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AL182","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AL183","v":2.6758000000000002},{"$f":"'FU Folha FGV'!$AL184","v":2.6798999999999999},{"$f":"'FU Folha FGV'!$AL185","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AL186","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AL187","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AL188","v":2.6011000000000002},{"$f":"'FU Folha FGV'!$AL189","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AL190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AS$179","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AS$180","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AS$181","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AS$182","v":2.6749983081697102},{"$f":"'FU Folha FGV'!$AS$183","v":2.6758000000000002},{"$f":"'FU Folha FGV'!$AS$184","v":2.6798999999999999},{"$f":"'FU Folha FGV'!$AS$185","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AS$186","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AS$187","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AS$188","v":2.6011000000000002},{"$f":"'FU Folha FGV'!$AS$189","v":2.5695000000000001},{"$f":"'FU Folha FGV'!$AS$190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD570:BD574)","v":464},441,441,441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H569+H575","v":4952790.0054719765},4952790.0054719765,4952790.0054719765,4952790.0054719765,4954274.3470778763,4961865.544036923,4757458.6795786694,4757458.6795786694,4757458.6795786694,4815966.4415069381,4757458.6795786694,4622483.4946238976,58195584.567448221]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 10","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H561","v":"2023-01-01"},{"$f":"DATE(YEAR(H579),MONTH(H579)+1,DAY(H579))","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U559","v":"Ano 10"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X579","v":"Ano 10"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE561","v":"Ano 10"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H579","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,"Funções","Cargo",{"$f":"Z580","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,"Funções","Cargo","Frota",{"$f":"Z580","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T563","v":"Ano 10"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B520","v":"Fiscal"},1536.029,0,0.34429678691434018,{"$f":"(C582+D582)*(E582/100*100+1)","v":2064.878849307247},{"$f":"G535","v":624.71},{"$f":"(($F582*Z582)+($G582*AO582))*BE582","v":59305.434127224798},59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,59305.434127224798,{"$f":"SUM(H582:S582)","v":711665.20952669764},null,"Controle Operacional",{"$f":"B582","v":"Fiscal"},{"$f":"X520","v":0.05},{"$f":"X582/X588","v":0.40770333947961501},{"$f":"Z588*$Y582","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W582","v":"Fiscal"},{"$f":"AO588*$Y582","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN582","v":"Fiscal"},{"$f":"BD$11","v":464},{"$f":"BP520","v":441},{"$f":"BE582","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B521","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434018,1689.446331251384,{"$f":"G582","v":624.71},{"$f":"(($F583*Z583)+($G583*AO583))*BE583","v":30616.288262455808},30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,30616.288262455808,367395.45914946962,null,null,"Inspetores de Tráfego",0.03,{"$f":"X583/X588","v":0.24462200368776901},{"$f":"Z588*$Y583","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO588*$Y583","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",464,441,{"$f":"BE583","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B522","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434018,4692.9064756982889,624.71,{"$f":"(($F584*Z584)+($G584*AO584))*BE584","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X584/X588","v":6.1155500921942198E-2},{"$f":"Z588*$Y584","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO588*$Y584","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",464,441,{"$f":"BE584","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B523","v":"Programadores"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F585*Z585)+($G585*AO585))*BE585","v":8895.8151190837179},8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,8895.8151190837179,106749.78142900464,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X585/X588","v":6.1155500921942198E-2},{"$f":"Z588*$Y585","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO588*$Y585","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",464,441,{"$f":"BE585","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B524","v":"Escaladores"},2513.502,0,0.34429678691434018,3378.892662502768,624.71,{"$f":"(($F586*Z586)+($G586*AO586))*BE586","v":8872.305397807635},8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,8872.305397807635,106467.66477369162,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X586/X588","v":4.0975209997951199E-2},{"$f":"Z588*$Y586","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO588*$Y586","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",464,441,{"$f":"BE586","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B525","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434018,1501.7300722234527,624.71,{"$f":"(($F587*Z587)+($G587*AO587))*BE587","v":21205.629765464568},21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,21205.629765464568,254467.55718557487,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X587/X588","v":0.184388444990781},{"$f":"Z588*$Y587","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO588*$Y587","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",464,441,{"$f":"BE587","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B526","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H582:H587)","v":146483.48916540862},146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,146483.48916540862,1757801.8699849031,null,null,"Totais........................",{"$f":"SUM(X582:X587)","v":0.122638190954774},1,{"$f":"'FU Folha FGV'!$AM179","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM180","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM181","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM182","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM183","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM184","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM185","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM186","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM187","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM188","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM189","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AM190","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AT$179","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$180","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$181","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$182","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$183","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$184","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$185","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$186","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$187","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$188","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$189","v":0.122638190954774},{"$f":"'FU Folha FGV'!$AT$190","v":0.122638190954774},null,null,"Totais........................",464,441,{"$f":"BE588","v":441},441,441,441,441,441,441,441,441,441,441]
["Manutenção","Chefe de Manutenção",{"$f":"C527","v":3490.9749999999999},0,0.34429678691434018,{"$f":"(C589+D589)*(E589/100*100+1)","v":4692.9064756982889},{"$f":"G587","v":624.71},{"$f":"(($F589*Z589)+($G589*AO589))*BE589","v":17588.016493372092},17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,17588.016493372092,211056.19792046511,null,"Manutenção","Chefe de Manutenção",{"$f":"X527","v":7.4999999999999997E-3},{"$f":"X589/X598","v":1.49261194589594E-2},{"$f":"Z598*$Y589","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO598*$Y589","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",464,441,{"$f":"BE589","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Mecânicos",{"$f":"C528","v":2094.585},0,0.34429678691434018,2815.7438854189736,{"$f":"G589","v":624.71},{"$f":"(($F590*Z590)+($G590*AO590))*BE590","v":137237.80373093375},137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,137237.80373093375,1646853.6447712046,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X590/X598","v":0.18001350101257599},{"$f":"Z598*$Y590","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO598*$Y590","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",464,441,{"$f":"BE590","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Auxiliares",{"$f":"C529","v":1256.751},0,0.34429678691434018,1689.446331251384,624.71,{"$f":"(($F591*Z591)+($G591*AO591))*BE591","v":92310.416871726105},92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,92310.416871726105,1107725.002460713,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X591/X598","v":0.18001350101257599},{"$f":"Z598*$Y591","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO598*$Y591","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",464,441,{"$f":"BE591","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Funileiro",{"$f":"C530","v":2094.585},0,0.34429678691434018,2815.7438854189736,624.71,{"$f":"(($F592*Z592)+($G592*AO592))*BE592","v":95304.030368704},95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,95304.030368704,1143648.364424448,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X592/X598","v":0.12500937570317799},{"$f":"Z598*$Y592","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO598*$Y592","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",464,441,{"$f":"BE592","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Borracheiro",{"$f":"C531","v":1396.39},0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F593*Z593)+($G593*AO593))*BE593","v":19405.22785475443},19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,19405.22785475443,232862.73425705315,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X593/X598","v":3.5002625196889799E-2},{"$f":"Z598*$Y593","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO598*$Y593","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",464,441,{"$f":"BE593","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletricista",{"$f":"C532","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F594*Z594)+($G594*AO594))*BE594","v":105703.88843796503},105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,105703.88843796503,1268446.6612555804,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X594/X598","v":0.12500937570317799},{"$f":"Z598*$Y594","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO598*$Y594","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",464,441,{"$f":"BE594","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Pintores",{"$f":"C533","v":2373.8629999999998},0,0.34429678691434018,3191.1764034748362,624.71,{"$f":"(($F595*Z595)+($G595*AO595))*BE595","v":50737.866450223162},50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,50737.866450223162,608854.3974026778,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X595/X598","v":6.0004500337525302E-2},{"$f":"Z598*$Y595","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO598*$Y595","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",464,441,{"$f":"BE595","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Eletrônico",{"$f":"C534","v":2792.78},null,{"$f":"E534","v":0.34429678691434018},3754.3251805586315,624.71,{"$f":"(($F596*Z596)+($G596*AO596))*BE596","v":29112.882130045553},29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,29112.882130045553,349354.58556054666,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X596/X598","v":3.0002250168762699E-2},{"$f":"Z598*$Y596","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO598*$Y596","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",464,441,{"$f":"BE596","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Outros",1256.751,{"$f":"D535","v":0},0.34429678691434018,1689.446331251384,{"$f":"G595","v":624.71},{"$f":"(($F597*Z597)+($G597*AO597))*BE597","v":128208.91232184217},128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,128208.91232184217,1538506.9478621064,null,null,"Outros",0.12562814070351799,{"$f":"X597/X598","v":0.25001875140635499},{"$f":"Z598*$Y597","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO598*$Y597","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",464,441,{"$f":"BE597","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H589:H597)","v":675609.04465956625},675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,675609.04465956625,8107308.5359147945,null,null,"Totais........................",{"$f":"SUM(X589:X597)","v":0.502474874371859},1,{"$f":"'FU Folha FGV'!$AN179","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN180","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN181","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN182","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN183","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN184","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN185","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN186","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN187","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN188","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN189","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AN190","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV'!$AU$179","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$180","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$181","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$182","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$183","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$184","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$185","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$186","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$187","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$188","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$189","v":0.502474874371859},{"$f":"'FU Folha FGV'!$AU$190","v":0.502474874371859},null,null,"Totais........................",464,441,{"$f":"BE598","v":441},441,441,441,441,441,441,441,441,441,441]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H576+H588+H598","v":5774882.5392969511},5774882.5392969511,5774882.5392969511,5774882.5392969511,5776366.880902851,5783958.0778618976,5579551.213403644,5579551.213403644,5579551.213403644,5638058.9753319127,5579551.213403644,5444576.0284488723,68060694.973347917]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 10","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H561","v":"2023-01-01"},{"$f":"DATE(YEAR(H602),MONTH(H602)+1,DAY(H602))","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X579","v":"Ano 10"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X602","v":"Ano 10"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE579","v":"Ano 10"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H602","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,"Funções","Cargo",{"$f":"Z603","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,"Funções","Cargo","Frota",{"$f":"Z603","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T581","v":"Ano 10"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B543","v":"Controle de Manutenção"},1256.751,0,0.34429678691434018,{"$f":"(C605+D605)*(E605/100*100+1)","v":1689.446331251384},{"$f":"G597","v":624.71},{"$f":"(($F605*Z605)+($G605*AO605))*BE605","v":11570.781656256897},11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,11570.781656256897,{"$f":"SUM(H605:S605)","v":138849.37987508273},null,"Administração",{"$f":"B605","v":"Controle de Manutenção"},{"$f":"X543","v":1.1337868480725599E-2},{"$f":"X605/X620","v":0.11363636363636399},{"$f":"Z620*$Y605","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W605","v":"Controle de Manutenção"},{"$f":"AO620*$Y605","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN605","v":"Controle de Manutenção"},{"$f":"BD$11","v":464},{"$f":"BP543","v":441},{"$f":"BE605","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B544","v":"Gerente de Operação"},6981.95,0,0.34429678691434018,9385.8129513965778,{"$f":"G605","v":624.71},{"$f":"(($F606*Z606)+($G606*AO606))*BE606","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X606/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y606","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO620*$Y606","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",464,441,{"$f":"BE606","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B545","v":"Gerente Administrativo"},6981.95,0,0.34429678691434018,9385.8129513965778,624.71,{"$f":"(($F607*Z607)+($G607*AO607))*BE607","v":10010.522951396557},10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,10010.522951396557,120126.27541675871,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X607/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y607","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO620*$Y607","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",464,441,{"$f":"BE607","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B546","v":"Assistente Administrativo"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F608*Z608)+($G608*AO608))*BE608","v":13447.944246536208},13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,13447.944246536208,161375.3309584345,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X608/X620","v":0.11363636363636399},{"$f":"Z620*$Y608","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO620*$Y608","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",464,441,{"$f":"BE608","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B547","v":"Psicólogo"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F609*Z609)+($G609*AO609))*BE609","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X609/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y609","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO620*$Y609","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",464,441,{"$f":"BE609","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B548","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434018,2440.3113673631105,624.71,{"$f":"(($F610*Z610)+($G610*AO610))*BE610","v":18390.128204178596},18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,18390.128204178596,220681.5384501431,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X610/X620","v":0.13636363636363599},{"$f":"Z620*$Y610","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO620*$Y610","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",464,441,{"$f":"BE610","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B549","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F611*Z611)+($G611*AO611))*BE611","v":3628.1701444468981},3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,3628.1701444468981,43538.041733362792,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X611/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y611","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO620*$Y611","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",464,441,{"$f":"BE611","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B550","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F612*Z612)+($G612*AO612))*BE612","v":7256.3402888938135},7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,7256.3402888938135,87076.083466725759,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X612/X620","v":4.5454545454545497E-2},{"$f":"Z620*$Y612","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO620*$Y612","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",464,441,{"$f":"BE612","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B551","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434018,3003.4601444469054,624.71,{"$f":"(($F613*Z613)+($G613*AO613))*BE613","v":10884.510433340711},10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,10884.510433340711,130614.1252000885,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X613/X620","v":6.8181818181818205E-2},{"$f":"Z620*$Y613","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO620*$Y613","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",464,441,{"$f":"BE613","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B552","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F614*Z614)+($G614*AO614))*BE614","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X614/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y614","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO620*$Y614","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",464,441,{"$f":"BE614","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B553","v":"Eletrônico"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F615*Z615)+($G615*AO615))*BE615","v":13137.105541675888},13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,13137.105541675888,157645.26650011062,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X615/X620","v":6.8181818181818205E-2},{"$f":"Z620*$Y615","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO620*$Y615","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",464,441,{"$f":"BE615","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B554","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F616*Z616)+($G616*AO616))*BE616","v":10758.35539722899},10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,10758.35539722899,129100.2647667479,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X616/X620","v":9.0909090909090898E-2},{"$f":"Z620*$Y616","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO620*$Y616","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",464,441,{"$f":"BE616","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B555","v":"Contador"},3630.614,0,0.34429678691434018,4880.6227347262211,624.71,{"$f":"(($F617*Z617)+($G617*AO617))*BE617","v":5505.3327347262102},5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,5505.3327347262102,66063.992816714526,null,null,"Contador",2.26757369614512E-3,{"$f":"X617/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y617","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO620*$Y617","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",464,441,{"$f":"BE617","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B556","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434018,2064.878849307247,624.71,{"$f":"(($F618*Z618)+($G618*AO618))*BE618","v":5379.1776986144951},5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,5379.1776986144951,64550.132383373952,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X618/X620","v":4.5454545454545497E-2},{"$f":"Z620*$Y618","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO620*$Y618","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",464,441,{"$f":"BE618","v":441},441,441,441,441,441,441,441,441,441,441]
[null,{"$f":"B557","v":"Outros"},2792.78,0,0.34429678691434018,3754.3251805586315,624.71,{"$f":"(($F619*Z619)+($G619*AO619))*BE619","v":35032.281444469067},35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,35032.281444469067,420387.37733362877,null,null,"Outros",1.8140589569161002E-2,{"$f":"X619/X620","v":0.18181818181818199},{"$f":"Z620*$Y619","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO620*$Y619","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",464,441,{"$f":"BE619","v":441},441,441,441,441,441,441,441,441,441,441]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H605:H619)","v":166021.83916261329},166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,166021.83916261329,1992262.0699513594,null,null,"Totais.........................",{"$f":"SUM(X605:X619)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV'!$AO179","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO180","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO181","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO182","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO183","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO184","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO185","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO186","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO187","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO188","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO189","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AO190","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV'!$AV$179","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$180","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$181","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$182","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$183","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$184","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$185","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$186","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$187","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$188","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$189","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV'!$AV$190","v":9.9773242630385506E-2},null,null,"Totais.........................",464,441,{"$f":"BE620","v":441},441,441,441,441,441,441,441,441,441,441]

{"sheet":"MO Oper_Adm 11 em diante","index":6,"n_rows":620,"n_cols":72,"rows_kept":620,"cut":false,"hidden":false,"merged":[[0,0,0,4],[0,5,0,9],[0,10,0,14],[0,15,0,19],[0,20,0,25],[0,26,0,30],[0,31,0,35],[0,36,0,55],[0,56,0,60],[0,61,0,67],[1,0,1,5],[1,7,1,18],[2,21,2,22],[2,53,2,55],[2,56,2,57],[3,23,3,24],[3,40,3,51],[3,14,4,14],[3,21,4,21],[4,23,4,24],[3,7,4,7],[3,8,4,8],[3,10,4,10],[3,11,4,11],[3,13,4,13],[3,15,4,15],[3,12,4,12],[3,17,4,17],[3,53,4,53],[19,7,19,18],[19,25,19,36],[20,21,20,22],[20,25,20,36],[20,40,20,51],[20,53,20,55],[20,56,20,57],[21,23,21,24],[22,23,22,24],[42,0,42,5],[42,7,42,18],[42,25,42,36],[43,21,43,22],[43,25,43,36],[43,40,43,51],[43,53,43,55],[43,56,43,57],[21,7,22,7],[21,8,22,8],[21,10,22,10],[21,11,22,11],[21,13,22,13],[21,15,22,15],[21,12,22,12],[21,14,22,14],[21,17,22,17],[44,23,44,24],[45,23,45,24],[62,0,62,4],[62,5,62,9],[62,10,62,14],[62,15,62,19],[62,20,62,25],[62,26,62,30],[62,31,62,35],[62,36,62,55],[62,56,62,60],[62,61,62,67],[63,0,63,5],[63,7,63,18],[64,21,64,22],[64,53,64,55],[64,56,64,57],[44,7,45,7],[44,8,45,8],[44,10,45,10],[44,11,45,11],[44,13,45,13],[44,15,45,15],[44,12,45,12],[44,14,45,14],[44,17,45,17],[65,23,65,24],[65,40,65,51],[66,23,66,24],[81,0,81,5],[81,7,81,18],[81,25,81,36],[82,21,82,22],[82,25,82,36],[82,40,82,51],[82,53,82,55],[82,56,82,57],[83,23,83,24],[84,23,84,24],[104,0,104,5],[104,7,104,18],[104,25,104,36],[105,21,105,22],[105,25,105,36],[105,40,105,51],[105,53,105,55],[105,56,105,57],[65,7,66,7],[83,7,84,7],[65,8,66,8],[83,8,84,8],[65,10,66,10],[83,10,84,10],[65,11,66,11],[83,11,84,11],[65,13,66,13],[83,13,84,13],[65,15,66,15],[106,23,106,24],[107,23,107,24],[124,0,124,4],[124,5,124,9],[124,10,124,14],[124,15,124,19],[124,20,124,25],[124,26,124,30],[124,31,124,35],[124,36,124,55],[124,56,124,60],[124,61,124,67],[125,0,125,5],[125,7,125,18],[126,21,126,22],[126,53,126,55],[126,56,126,57],[106,7,107,7],[106,8,107,8],[106,10,107,10],[106,11,107,11],[106,13,107,13],[127,23,127,24],[127,40,127,51],[128,23,128,24],[143,0,143,5],[143,7,143,18],[143,25,143,36],[144,21,144,22],[144,25,144,36],[144,40,144,51],[144,53,144,55],[144,56,144,57],[145,23,145,24],[146,23,146,24],[166,0,166,5],[166,7,166,18],[166,25,166,36],[167,21,167,22],[167,25,167,36],[167,40,167,51],[167,53,167,55],[167,56,167,57],[127,7,128,7],[145,7,146,7],[127,8,128,8],[145,8,146,8],[127,10,128,10],[145,10,146,10],[127,11,128,11],[145,11,146,11],[127,13,128,13],[145,13,146,13],[145,21,146,21],[168,23,168,24],[169,23,169,24],[186,0,186,4],[186,5,186,9],[186,10,186,14],[186,15,186,19],[186,20,186,25],[186,26,186,30],[186,31,186,35],[186,36,186,55],[186,56,186,60],[186,61,186,67],[187,0,187,5],[187,7,187,18],[188,21,188,22],[188,53,188,55],[188,56,188,57],[168,7,169,7],[168,8,169,8],[168,10,169,10],[168,11,169,11],[168,13,169,13],[170,38,185,38],[189,23,189,24],[189,40,189,51],[190,23,190,24],[205,0,205,5],[205,7,205,18],[205,25,205,36],[206,21,206,22],[206,25,206,36],[206,40,206,51],[206,53,206,55],[206,56,206,57],[207,23,207,24],[208,23,208,24],[228,0,228,5],[228,7,228,18],[228,25,228,36],[229,21,229,22],[229,25,229,36],[229,40,229,51],[229,53,229,55],[229,56,229,57],[189,7,190,7],[207,7,208,7],[189,8,190,8],[207,8,208,8],[189,10,190,10],[207,10,208,10],[189,11,190,11],[207,11,208,11],[189,13,190,13],[207,13,208,13],[189,38,190,38],[230,23,230,24],[231,23,231,24],[248,0,248,4],[248,5,248,9],[248,10,248,14],[248,15,248,19],[248,20,248,25],[248,26,248,30],[248,31,248,35],[248,36,248,55],[248,56,248,60],[248,61,248,67],[249,0,249,5],[249,7,249,18],[250,21,250,22],[250,53,250,55],[250,56,250,57],[229,0,231,0],[232,0,247,0],[230,7,231,7],[230,8,231,8],[230,10,231,10],[230,11,231,11],[230,13,231,13],[232,53,247,53],[232,38,247,38],[251,23,251,24],[251,40,251,51],[252,23,252,24],[267,0,267,5],[267,7,267,18],[267,25,267,36],[268,21,268,22],[268,25,268,36],[268,40,268,51],[268,53,268,55],[268,56,268,57],[269,23,269,24],[270,23,270,24],[290,0,290,5],[290,7,290,18],[290,25,290,36],[291,21,291,22],[291,25,291,36],[291,40,291,51],[291,53,291,55],[291,56,291,57],[250,0,252,0],[253,0,258,0],[259,0,264,0],[268,0,270,0],[271,0,277,0],[278,0,287,0],[251,7,252,7],[269,7,270,7],[251,8,252,8],[269,8,270,8],[251,10,252,10],[292,23,292,24],[293,23,293,24],[310,0,310,4],[310,5,310,9],[310,10,310,14],[310,15,310,19],[310,20,310,25],[310,26,310,30],[310,31,310,35],[310,36,310,55],[310,56,310,60],[310,61,310,67],[311,0,311,5],[311,7,311,18],[312,21,312,22],[312,53,312,55],[312,56,312,57],[291,0,293,0],[294,0,309,0],[292,7,293,7],[292,8,293,8],[294,53,309,53],[313,23,313,24],[313,40,313,51],[314,23,314,24],[329,0,329,5],[329,7,329,18],[329,25,329,36],[330,21,330,22],[330,25,330,36],[330,40,330,51],[330,53,330,55],[330,56,330,57],[331,23,331,24],[332,23,332,24],[352,0,352,5],[352,7,352,18],[352,25,352,36],[353,21,353,22],[353,25,353,36],[353,40,353,51],[353,53,353,55],[353,56,353,57],[312,0,314,0],[315,0,320,0],[321,0,326,0],[330,0,332,0],[333,0,339,0],[340,0,349,0],[313,7,314,7],[331,7,332,7],[313,8,314,8],[331,8,332,8],[321,38,326,38],[354,23,354,24],[355,23,355,24],[372,0,372,4],[372,5,372,9],[372,10,372,14],[372,15,372,19],[372,20,372,25],[372,26,372,30],[372,31,372,35],[372,36,372,55],[372,56,372,60],[372,61,372,67],[373,0,373,5],[373,7,373,18],[374,21,374,22],[374,53,374,55],[374,56,374,57],[353,0,355,0],[356,0,371,0],[354,7,355,7],[354,8,355,8],[354,13,355,13],[354,21,355,21],[356,21,371,21],[375,23,375,24],[375,40,375,51],[376,23,376,24],[391,0,391,5],[391,7,391,18],[391,25,391,36],[392,21,392,22],[392,25,392,36],[392,40,392,51],[392,53,392,55],[392,56,392,57],[393,23,393,24],[394,23,394,24],[414,0,414,5],[414,7,414,18],[414,25,414,36],[415,21,415,22],[415,25,415,36],[415,40,415,51],[415,53,415,55],[415,56,415,57],[374,0,376,0],[377,0,382,0],[383,0,388,0],[392,0,394,0],[395,0,401,0],[402,0,411,0],[375,7,376,7],[393,7,394,7],[375,8,376,8],[393,8,394,8],[377,21,382,21],[416,23,416,24],[417,23,417,24],[434,0,434,4],[434,5,434,9],[434,10,434,14],[434,15,434,19],[434,20,434,25],[434,26,434,30],[434,31,434,35],[434,36,434,55],[434,56,434,60],[434,61,434,67],[435,0,435,5],[435,7,435,18],[436,21,436,22],[436,53,436,55],[436,56,436,57],[415,0,417,0],[418,0,433,0],[416,7,417,7],[416,8,417,8],[416,22,417,22],[418,21,433,21],[416,14,417,14],[416,17,417,17],[437,23,437,24],[437,40,437,51],[438,23,438,24],[453,0,453,5],[453,7,453,18],[453,25,453,36],[454,21,454,22],[454,25,454,36],[454,40,454,51],[454,53,454,55],[454,56,454,57],[455,23,455,24],[456,23,456,24],[476,0,476,5],[476,7,476,18],[476,25,476,36],[477,21,477,22],[477,25,477,36],[477,40,477,51],[477,53,477,55],[477,56,477,57],[436,0,438,0],[439,0,444,0],[445,0,450,0],[454,0,456,0],[457,0,463,0],[464,0,473,0],[437,7,438,7],[455,7,456,7],[437,8,438,8],[455,8,456,8],[437,15,438,15],[478,23,478,24],[479,23,479,24],[496,0,496,4],[496,5,496,9],[496,10,496,14],[496,15,496,19],[496,20,496,25],[496,26,496,30],[496,31,496,35],[496,36,496,55],[496,56,496,60],[496,61,496,67],[497,0,497,5],[497,7,497,18],[498,21,498,22],[498,53,498,55],[498,56,498,57],[477,0,479,0],[480,0,495,0],[478,7,479,7],[478,8,479,8],[478,18,479,18],[478,54,479,54],[478,53,479,53],[480,53,495,53],[499,23,499,24],[499,40,499,51],[500,23,500,24],[515,0,515,5],[515,7,515,18],[515,25,515,36],[516,21,516,22],[516,25,516,36],[516,40,516,51],[516,53,516,55],[516,56,516,57],[517,23,517,24],[518,23,518,24],[538,0,538,5],[538,7,538,18],[538,25,538,36],[539,21,539,22],[539,25,539,36],[539,40,539,51],[539,53,539,55],[539,56,539,57],[498,0,500,0],[501,0,506,0],[507,0,512,0],[516,0,518,0],[519,0,525,0],[526,0,535,0],[499,7,500,7],[517,7,518,7],[499,8,500,8],[517,8,518,8],[499,16,500,16],[540,23,540,24],[541,23,541,24],[558,0,558,4],[558,5,558,9],[558,10,558,14],[558,15,558,19],[558,20,558,25],[558,26,558,30],[558,31,558,35],[558,36,558,55],[558,56,558,60],[558,61,558,67],[559,0,559,5],[559,7,559,18],[560,21,560,22],[560,53,560,55],[560,56,560,57],[539,0,541,0],[542,0,557,0],[540,7,541,7],[540,8,541,8],[540,54,541,54],[561,23,561,24],[561,40,561,51],[562,23,562,24],[577,0,577,5],[577,7,577,18],[577,25,577,36],[578,21,578,22],[578,25,578,36],[578,40,578,51],[578,53,578,55],[578,56,578,57],[579,23,579,24],[580,23,580,24],[600,0,600,5],[600,7,600,18],[600,25,600,36],[601,21,601,22],[601,25,601,36],[601,40,601,51],[601,53,601,55],[601,56,601,57],[560,0,562,0],[563,0,568,0],[569,0,574,0],[578,0,580,0],[581,0,587,0],[588,0,597,0],[601,0,603,0],[561,7,562,7],[579,7,580,7],[602,7,603,7],[561,8,562,8],[602,23,602,24],[603,23,603,24],[2,0,4,0],[5,0,10,0],[11,0,16,0],[20,0,22,0],[23,0,29,0],[30,0,39,0],[43,0,45,0],[46,0,61,0],[64,0,66,0],[67,0,72,0],[73,0,78,0],[82,0,84,0],[85,0,91,0],[92,0,101,0],[105,0,107,0],[108,0,123,0],[126,0,128,0],[129,0,134,0],[135,0,140,0],[144,0,146,0],[147,0,153,0],[154,0,163,0],[167,0,169,0],[170,0,185,0],[188,0,190,0],[191,0,196,0],[197,0,202,0],[206,0,208,0],[209,0,215,0],[216,0,225,0],[604,0,619,0],[2,1,4,1],[20,1,22,1],[43,1,45,1],[64,1,66,1],[82,1,84,1],[105,1,107,1],[126,1,128,1],[144,1,146,1],[167,1,169,1],[188,1,190,1],[206,1,208,1],[229,1,231,1],[250,1,252,1],[268,1,270,1],[291,1,293,1],[312,1,314,1],[330,1,332,1],[353,1,355,1],[374,1,376,1],[392,1,394,1],[415,1,417,1],[436,1,438,1],[454,1,456,1],[477,1,479,1],[498,1,500,1],[516,1,518,1],[539,1,541,1],[560,1,562,1],[578,1,580,1],[601,1,603,1],[19,0,19,5],[579,8,580,8],[602,8,603,8],[3,9,4,9],[21,9,22,9],[44,9,45,9],[65,9,66,9],[83,9,84,9],[106,9,107,9],[127,9,128,9],[145,9,146,9],[168,9,169,9],[189,9,190,9],[207,9,208,9],[230,9,231,9],[251,9,252,9],[269,9,270,9],[292,9,293,9],[313,9,314,9],[331,9,332,9],[354,9,355,9],[375,9,376,9],[393,9,394,9],[416,9,417,9],[437,9,438,9],[455,9,456,9],[478,9,479,9],[499,9,500,9],[517,9,518,9],[540,9,541,9],[561,9,562,9],[579,9,580,9],[602,9,603,9],[269,10,270,10],[292,10,293,10],[313,10,314,10],[331,10,332,10],[354,10,355,10],[375,10,376,10],[393,10,394,10],[416,10,417,10],[437,10,438,10],[455,10,456,10],[478,10,479,10],[499,10,500,10],[517,10,518,10],[540,10,541,10],[561,10,562,10],[579,10,580,10],[602,10,603,10],[251,11,252,11],[269,11,270,11],[292,11,293,11],[313,11,314,11],[331,11,332,11],[354,11,355,11],[375,11,376,11],[393,11,394,11],[416,11,417,11],[437,11,438,11],[455,11,456,11],[478,11,479,11],[499,11,500,11],[517,11,518,11],[540,11,541,11],[561,11,562,11],[579,11,580,11],[65,12,66,12],[83,12,84,12],[106,12,107,12],[127,12,128,12],[145,12,146,12],[168,12,169,12],[189,12,190,12],[207,12,208,12],[230,12,231,12],[251,12,252,12],[269,12,270,12],[292,12,293,12],[313,12,314,12],[331,12,332,12],[269,13,270,13],[292,13,293,13],[313,13,314,13],[331,13,332,13],[375,13,376,13],[393,13,394,13],[416,13,417,13],[437,13,438,13],[455,13,456,13],[478,13,479,13],[499,13,500,13],[517,13,518,13],[540,13,541,13],[561,13,562,13],[579,13,580,13],[602,11,603,11],[354,12,355,12],[375,12,376,12],[393,12,394,12],[416,12,417,12],[437,12,438,12],[455,12,456,12],[478,12,479,12],[499,12,500,12],[517,12,518,12],[540,12,541,12],[561,12,562,12],[579,12,580,12],[602,12,603,12],[602,13,603,13],[65,14,66,14],[83,14,84,14],[106,14,107,14],[127,14,128,14],[145,14,146,14],[168,14,169,14],[189,14,190,14],[207,14,208,14],[230,14,231,14],[251,14,252,14],[269,14,270,14],[292,14,293,14],[313,14,314,14],[331,14,332,14],[354,14,355,14],[375,14,376,14],[393,14,394,14],[437,14,438,14],[455,14,456,14],[478,14,479,14],[499,14,500,14],[517,14,518,14],[540,14,541,14],[561,14,562,14],[579,14,580,14],[602,14,603,14],[251,13,252,13],[83,15,84,15],[106,15,107,15],[127,15,128,15],[145,15,146,15],[168,15,169,15],[189,15,190,15],[207,15,208,15],[230,15,231,15],[251,15,252,15],[269,15,270,15],[292,15,293,15],[313,15,314,15],[331,15,332,15],[354,15,355,15],[375,15,376,15],[393,15,394,15],[416,15,417,15],[455,15,456,15],[478,15,479,15],[499,15,500,15],[517,15,518,15],[540,15,541,15],[561,15,562,15],[579,15,580,15],[602,15,603,15],[3,16,4,16],[21,16,22,16],[44,16,45,16],[65,16,66,16],[83,16,84,16],[106,16,107,16],[127,16,128,16],[145,16,146,16],[168,16,169,16],[189,16,190,16],[207,16,208,16],[230,16,231,16],[251,16,252,16],[269,16,270,16],[292,16,293,16],[313,16,314,16],[331,16,332,16],[354,16,355,16],[375,16,376,16],[393,16,394,16],[416,16,417,16],[437,16,438,16],[455,16,456,16],[478,16,479,16],[517,16,518,16],[540,16,541,16],[561,16,562,16],[579,16,580,16],[602,16,603,16],[65,17,66,17],[83,17,84,17],[106,17,107,17],[127,17,128,17],[145,17,146,17],[168,17,169,17],[189,17,190,17],[207,17,208,17],[230,17,231,17],[251,17,252,17],[269,17,270,17],[292,17,293,17],[313,17,314,17],[331,17,332,17],[354,17,355,17],[375,17,376,17],[393,17,394,17],[437,17,438,17],[455,17,456,17],[478,17,479,17],[499,17,500,17],[517,17,518,17],[540,17,541,17],[561,17,562,17],[579,17,580,17],[602,17,603,17],[3,18,4,18],[21,18,22,18],[44,18,45,18],[65,18,66,18],[83,18,84,18],[106,18,107,18],[127,18,128,18],[145,18,146,18],[168,18,169,18],[189,18,190,18],[207,18,208,18],[230,18,231,18],[251,18,252,18],[269,18,270,18],[292,18,293,18],[313,18,314,18],[331,18,332,18],[354,18,355,18],[375,18,376,18],[393,18,394,18],[416,18,417,18],[437,18,438,18],[455,18,456,18],[499,18,500,18],[517,18,518,18],[540,18,541,18],[561,18,562,18],[579,18,580,18],[602,18,603,18],[5,21,10,21],[11,21,16,21],[23,21,29,21],[30,21,39,21],[44,21,45,21],[46,21,61,21],[65,21,66,21],[67,21,72,21],[73,21,78,21],[83,21,84,21],[85,21,91,21],[92,21,101,21],[106,21,107,21],[108,21,123,21],[127,21,128,21],[129,21,134,21],[135,21,140,21],[147,21,153,21],[154,21,163,21],[168,21,169,21],[170,21,185,21],[189,21,190,21],[191,21,196,21],[197,21,202,21],[207,21,208,21],[209,21,215,21],[216,21,225,21],[230,21,231,21],[232,21,247,21],[251,21,252,21],[253,21,258,21],[259,21,264,21],[269,21,270,21],[271,21,277,21],[278,21,287,21],[292,21,293,21],[294,21,309,21],[313,21,314,21],[315,21,320,21],[321,21,326,21],[331,21,332,21],[333,21,339,21],[340,21,349,21],[375,21,376,21],[383,21,388,21],[393,21,394,21],[395,21,401,21],[402,21,411,21],[416,21,417,21],[437,21,438,21],[439,21,444,21],[445,21,450,21],[455,21,456,21],[457,21,463,21],[464,21,473,21],[478,21,479,21],[480,21,495,21],[499,21,500,21],[501,21,506,21],[507,21,512,21],[517,21,518,21],[519,21,525,21],[526,21,535,21],[540,21,541,21],[542,21,557,21],[561,21,562,21],[563,21,568,21],[569,21,574,21],[579,21,580,21],[581,21,587,21],[588,21,597,21],[602,21,603,21],[604,21,619,21],[3,22,4,22],[44,22,45,22],[65,22,66,22],[83,22,84,22],[106,22,107,22],[127,22,128,22],[145,22,146,22],[168,22,169,22],[189,22,190,22],[207,22,208,22],[230,22,231,22],[251,22,252,22],[269,22,270,22],[292,22,293,22],[313,22,314,22],[331,22,332,22],[354,22,355,22],[375,22,376,22],[393,22,394,22],[437,22,438,22],[455,22,456,22],[478,22,479,22],[499,22,500,22],[517,22,518,22],[540,22,541,22],[561,22,562,22],[579,22,580,22],[602,22,603,22],[3,38,4,38],[5,38,10,38],[11,38,16,38],[21,38,22,38],[23,38,29,38],[30,38,39,38],[44,38,45,38],[46,38,61,38],[65,38,66,38],[67,38,72,38],[73,38,78,38],[83,38,84,38],[85,38,91,38],[92,38,101,38],[106,38,107,38],[108,38,123,38],[127,38,128,38],[129,38,134,38],[135,38,140,38],[145,38,146,38],[147,38,153,38],[154,38,163,38],[168,38,169,38],[191,38,196,38],[197,38,202,38],[207,38,208,38],[209,38,215,38],[216,38,225,38],[230,38,231,38],[251,38,252,38],[253,38,258,38]],"merged_total":1178,"flags":["merged_cut"]}
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G2","v":"Ano 1"},null,null,null,null,{"$f":"F1","v":"Ano 1"},null,null,null,null,{"$f":"K1","v":"Ano 1"},null,null,null,null,{"$f":"P1","v":"Ano 1"},null,null,null,null,null,{"$f":"U1","v":"Ano 1"},null,null,null,null,{"$f":"AA1","v":"Ano 1"},null,null,null,null,{"$f":"AF1","v":"Ano 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK1","v":"Ano 1"},null,null,null,null,{"$f":"BE1","v":"Ano 1"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 1","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",null,{"$f":"Z2","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",null,{"$f":"AO2","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios","2024-01-01",{"$f":"DATE(YEAR(H3),MONTH(H3)+1,DAY(H3))","v":"2024-02-01"},"2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U1","v":"Ano 1"},"FU Cob.",null,{"$f":"Z3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X3","v":"Ano 1"},"FU Benefícios",null,{"$f":"AO3","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"AK1","v":"Ano 1"},null,null,null,null,null,335,{"$f":"335*5%","v":16.75},{"$f":"BK3-BL3","v":318.25}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H3","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z4","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1","v":"Ano 1"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z4","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",1396.39,0,{"$f":"Enc.Sociais!B36","v":0.34429678691434018},{"$f":"(C6+D6)*(E6/100*100+1)","v":1877.1625902793157},{"$f":"'Plan2 R$ Pessoal'!K8","v":624.71},{"$f":"(($F6*Z6)+($G6*AO6))*BE6","v":543417.2344735465},543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,543417.2344735465,{"$f":"SUM(H6:S6)","v":6521006.8136825599},null,"Motorista",{"$f":"B6","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!$D$8","v":2.5049999999999999},{"$f":"X6/X11","v":1},{"$f":"Z11*$Y6+Z2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W6","v":"Miniônibus"},{"$f":"AO11*$Y6+AO2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W6","v":"Miniônibus"},92,{"$f":"92-5","v":87},{"$f":"BE6","v":87},87,87,87,87,87,87,87,87,87,87]
[null,"Ônibus Básico",1396.39,0,{"$f":"E6","v":0.34429678691434018},1877.1625902793157,{"$f":"G6","v":624.71},{"$f":"(($F7*Z7)+($G7*AO7))*BE7","v":2204899.8134386428},2204899.8134386428,2204899.8134386428,2204899.8134386428,2204899.8134386428,2204899.8134386428,2204899.8134386428,2204899.8134386428,1761421.3807073575,1761421.3807073575,1761421.3807073575,1761421.3807073575,24684884.03033857,null,null,"Ônibus Básico",{"$f":"X6","v":2.5049999999999999},{"$f":"X7/X11","v":1},{"$f":"Z11*$Y7+Z2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO11*$Y7+AO2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"335+18","v":353},353,353,353,353,353,353,353,353,282,{"$f":"BM7","v":282},282,282]
[null,"Padron",1396.39,0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F8*Z8)+($G8*AO8))*BE8","v":0},0,0,0,0,0,0,0,537171.05936465517,537171.05936465517,537171.05936465517,537171.05936465517,2148684.2374586207,null,null,"Padron",2.5049999999999999,{"$f":"X8/X11","v":1},{"$f":"Z11*$Y8+Z2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO11*$Y8+AO2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",0,0,{"$f":"BE8","v":0},0,0,0,0,0,0,86,86,86,86]
[null,"Articulado",1396.39,0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F9*Z9)+($G9*AO9))*BE9","v":193631.42837563151},193631.42837563151,193631.42837563151,193631.42837563151,193631.42837563151,193631.42837563151,193631.42837563151,193631.42837563151,0,0,0,0,1549051.4270050523,null,null,"Articulado",2.5049999999999999,{"$f":"X9/X11","v":1},{"$f":"Z11*$Y9+Z2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO11*$Y9+AO2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"Q.Frota!L5","v":33},31,{"$f":"BE9","v":31},31,31,31,31,31,31,0,0,0,0]
[null,"Articulado BRT",1396.39,0,0.34429678691434018,1877.1625902793157,624.71,{"$f":"(($F10*Z10)+($G10*AO10))*BE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X10/X11","v":1},{"$f":"Z11*$Y10+Z2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO11*$Y10+AO2","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"Q.Frota!O5","v":0},0,{"$f":"BE10","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H6:H10)","v":2941948.4762878208},2941948.4762878208,2941948.4762878208,2941948.4762878208,2941948.4762878208,2941948.4762878208,2941948.4762878208,2941948.4762878208,2842009.6745455591,2842009.6745455591,2842009.6745455591,2842009.6745455591,34903626.508484803,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK26","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK27","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK28","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK29","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK30","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK31","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK32","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK33","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK34","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK35","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK36","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK37","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$26","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$27","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$28","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$29","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$30","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$31","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$32","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$33","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$34","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$35","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$36","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$37","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD6:BD10)","v":478},471,471,471,471,471,471,471,471,{"$f":"SUM(BM6:BM10)","v":455},455,455,455]
["Cobrador","Miniônibus",787.52,0,{"$f":"E6","v":0.34429678691434018},{"$f":"(C12+D12)*(E12/100*100+1)","v":1058.6606056307812},{"$f":"G10","v":624.71},{"$f":"(($F12*Z12)+($G12*AO12))*BE12","v":365635.16569954931},365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,365635.16569954931,{"$f":"SUM(H12:S12)","v":4387621.9883945929},null,"Cobrador",{"$f":"B12","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!$D$11","v":2.5049999999999999},{"$f":"X12/X17","v":1},{"$f":"Z17*$Y12+Z3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO17*$Y12+AO3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD6","v":92},87,87,87,87,87,87,87,87,87,87,87,87]
[null,"Ônibus Básico",787.52,0,{"$f":"E12","v":0.34429678691434018},1058.6606056307812,{"$f":"G12","v":624.71},{"$f":"(($F13*Z13)+($G13*AO13))*BE13","v":1483554.1780682863},1483554.1780682863,1483554.1780682863,1483554.1780682863,1483554.1780682863,1483554.1780682863,1483554.1780682863,1483554.1780682863,1185162.261233022,1185162.261233022,1185162.261233022,1185162.261233022,16609082.469478378,null,null,"Ônibus Básico",{"$f":"X12","v":2.5049999999999999},{"$f":"X13/X17","v":1},{"$f":"Z17*$Y13+Z3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO17*$Y13+AO3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"BD7","v":353},353,353,353,353,353,353,353,353,282,282,282,282,null,null,null,92]
[null,"Padron",787.52,0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F14*Z14)+($G14*AO14))*BE14","v":0},0,0,0,0,0,0,0,361432.46264553152,361432.46264553152,361432.46264553152,361432.46264553152,1445729.8505821261,null,null,"Padron",2.5049999999999999,{"$f":"X14/X17","v":1},{"$f":"Z17*$Y14+Z3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO17*$Y14+AO3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"BD8","v":0},0,0,0,0,0,0,0,0,86,86,86,86]
[null,"Articulado",787.52,0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F15*Z15)+($G15*AO15))*BE15","v":130283.79467455206},130283.79467455206,130283.79467455206,130283.79467455206,130283.79467455206,130283.79467455206,130283.79467455206,130283.79467455206,0,0,0,0,1042270.3573964165,null,null,"Articulado",2.5049999999999999,{"$f":"X15/X17","v":1},{"$f":"Z17*$Y15+Z3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO17*$Y15+AO3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"BD9","v":33},31,31,31,31,31,31,31,31,0,0,0,0]
[null,"Articulado BRT",787.52,0,0.34429678691434018,1058.6606056307812,624.71,{"$f":"(($F16*Z16)+($G16*AO16))*BE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X16/X17","v":1},{"$f":"Z17*$Y16+Z3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO17*$Y16+AO3","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"BD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H12:H16)","v":1979473.1384423876},1979473.1384423876,1979473.1384423876,1979473.1384423876,1979473.1384423876,1979473.1384423876,1979473.1384423876,1979473.1384423876,1912229.8895781026,1912229.8895781026,1912229.8895781026,1912229.8895781026,23484704.665851515,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL26","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL27","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL28","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL29","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL30","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL31","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL32","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL33","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL34","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL35","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL36","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL37","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$26","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$27","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$28","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$29","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$30","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$31","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$32","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$33","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$34","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$35","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$36","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$37","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD12:BD16)","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H11+H17","v":4921421.6147302082},4921421.6147302082,4921421.6147302082,4921421.6147302082,4921421.6147302082,4921421.6147302082,4921421.6147302082,4921421.6147302082,4754239.5641236622,4754239.5641236622,4754239.5641236622,4754239.5641236622,58388331.174336314]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 1","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H3","v":"2024-01-01"},{"$f":"DATE(YEAR(H21),MONTH(H21)+1,DAY(H21))","v":"2024-02-01"},"2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U1","v":"Ano 1"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X21","v":"Ano 1"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"BE3","v":"Ano 1"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H21","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,"Funções","Cargo",{"$f":"Z22","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,"Funções","Cargo","Frota",{"$f":"Z22","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5","v":"Ano 1"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"'Plan2 R$ Pessoal'!C14","v":"Fiscal"},1536.029,0,{"$f":"E6","v":0.34429678691434018},{"$f":"(C24+D24)*(E24/100*100+1)","v":2064.878849307247},{"$f":"G16","v":624.71},{"$f":"(($F24*Z24)+($G24*AO24))*BE24","v":63339.817401185668},63339.817401185668,63339.817401185668,63339.817401185668,63339.817401185668,63339.817401185668,63339.817401185668,63339.817401185668,61188.14632173987,61188.14632173987,61188.14632173987,61188.14632173987,{"$f":"SUM(H24:S24)","v":751471.12449644494},null,"Controle Operacional",{"$f":"B24","v":"Fiscal"},{"$f":"'Plan2 R$ Pessoal'!D14","v":0.05},{"$f":"X24/X30","v":0.40770333947961501},{"$f":"Z30*$Y24","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W24","v":"Fiscal"},{"$f":"AO30*$Y24","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN24","v":"Fiscal"},{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C15","v":"Inspetores de Tráfego"},1256.751,0,0.34429678691434012,1689.4463312513838,{"$f":"G24","v":624.71},{"$f":"(($F25*Z25)+($G25*AO25))*BE25","v":32699.028960582054},32699.028960582054,32699.028960582054,32699.028960582054,32699.028960582054,32699.028960582054,32699.028960582054,32699.028960582054,31588.233921581388,31588.233921581388,31588.233921581388,31588.233921581388,387945.16737098206,null,null,"Inspetores de Tráfego",{"$f":"'Plan2 R$ Pessoal'!D15","v":0.03},{"$f":"X25/X30","v":0.24462200368776901},{"$f":"Z30*$Y25","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO30*$Y25","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C16","v":"Chefe de tráfego"},3490.9749999999999,0,0.34429678691434012,4692.906475698288,624.71,{"$f":"(($F26*Z26)+($G26*AO26))*BE26","v":18784.480200404203},18784.480200404203,18784.480200404203,18784.480200404203,18784.480200404203,18784.480200404203,18784.480200404203,18784.480200404203,18146.366223320409,18146.366223320409,18146.366223320409,18146.366223320409,222861.30649651529,null,null,"Chefe de tráfego",{"$f":"'Plan2 R$ Pessoal'!D16","v":7.4999999999999997E-3},{"$f":"X26/X30","v":6.1155500921942198E-2},{"$f":"Z30*$Y26","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO30*$Y26","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C17","v":"Programadores"},1536.029,0,0.34429678691434012,2064.878849307247,624.71,{"$f":"(($F27*Z27)+($G27*AO27))*BE27","v":9500.9726101778488},9500.9726101778488,9500.9726101778488,9500.9726101778488,9500.9726101778488,9500.9726101778488,9500.9726101778488,9500.9726101778488,9178.2219482609798,9178.2219482609798,9178.2219482609798,9178.2219482609798,112720.66867446671,null,null,"Programadores",{"$f":"'Plan2 R$ Pessoal'!D17","v":7.4999999999999997E-3},{"$f":"X27/X30","v":6.1155500921942198E-2},{"$f":"Z30*$Y27","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO30*$Y27","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C18","v":"Escaladores"},2513.502,0,0.34429678691434012,3378.8926625027675,624.71,{"$f":"(($F28*Z28)+($G28*AO28))*BE28","v":9475.8635881346854},9475.8635881346854,9475.8635881346854,9475.8635881346854,9475.8635881346854,9475.8635881346854,9475.8635881346854,9475.8635881346854,9153.9658866269256,9153.9658866269256,9153.9658866269256,9153.9658866269256,112422.77225158521,null,null,"Escaladores",{"$f":"'Plan2 R$ Pessoal'!D18","v":5.0251256281407001E-3},{"$f":"X28/X30","v":4.0975209997951199E-2},{"$f":"Z30*$Y28","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO30*$Y28","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C19","v":"Auxiliares"},1117.1120000000001,0,0.34429678691434012,1501.7300722234525,624.71,{"$f":"(($F29*Z29)+($G29*AO29))*BE29","v":22648.18961345535},22648.18961345535,22648.18961345535,22648.18961345535,22648.18961345535,22648.18961345535,22648.18961345535,22648.18961345535,21878.824361193598,21878.824361193598,21878.824361193598,21878.824361193598,268700.81435241719,null,null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!D19","v":2.2613065326633201E-2},{"$f":"X29/X30","v":0.184388444990781},{"$f":"Z30*$Y29","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO30*$Y29","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H24:H29)","v":156448.35237393979},156448.35237393979,156448.35237393979,156448.35237393979,156448.35237393979,156448.35237393979,156448.35237393979,156448.35237393979,151133.75866272318,151133.75866272318,151133.75866272318,151133.75866272318,1856121.8536424115,null,null,"Totais........................",{"$f":"SUM(X24:X29)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM26","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM27","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM28","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM29","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM30","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM31","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM32","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM33","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM34","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM35","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM36","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM37","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$26","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$27","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$28","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$29","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$30","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$31","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$32","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$33","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$34","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$35","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$36","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$37","v":0.122638190954774},null,null,"Totais........................",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
["Manutenção",{"$f":"'Plan2 R$ Pessoal'!C22","v":"Chefe de Manutenção"},3490.9749999999999,0,{"$f":"E24","v":0.34429678691434018},{"$f":"(C31+D31)*(E31/100*100+1)","v":4692.9064756982889},{"$f":"G29","v":624.71},{"$f":"(($F31*Z31)+($G31*AO31))*BE31","v":18784.480200404207},18784.480200404207,18784.480200404207,18784.480200404207,18784.480200404207,18784.480200404207,18784.480200404207,18784.480200404207,18146.366223320412,18146.366223320412,18146.366223320412,18146.366223320412,{"$f":"SUM(H31:S31)","v":222861.30649651538},null,"Manutenção","Chefe de Manutenção",{"$f":"'Plan2 R$ Pessoal'!D22","v":7.4999999999999997E-3},{"$f":"X31/X40","v":1.49261194589594E-2},{"$f":"Z40*$Y31","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO40*$Y31","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C23","v":"Mecânicos"},2094.585,0,0.34429678691434012,2815.7438854189732,{"$f":"G31","v":624.71},{"$f":"(($F32*Z32)+($G32*AO32))*BE32","v":146573.70874664353},146573.70874664353,146573.70874664353,146573.70874664353,146573.70874664353,146573.70874664353,146573.70874664353,146573.70874664353,141594.55940493167,141594.55940493167,141594.55940493167,141594.55940493167,1738967.9075928752,null,null,"Mecânicos",{"$f":"'Plan2 R$ Pessoal'!D23","v":9.0452261306532694E-2},{"$f":"X32/X40","v":0.18001350101257599},{"$f":"Z40*$Y32","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO40*$Y32","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C24","v":"Auxiliares"},1256.751,0,0.34429678691434012,1689.4463312513838,624.71,{"$f":"(($F33*Z33)+($G33*AO33))*BE33","v":98590.037067081605},98590.037067081605,98590.037067081605,98590.037067081605,98590.037067081605,98590.037067081605,98590.037067081605,98590.037067081605,95240.906296225337,95240.906296225337,95240.906296225337,95240.906296225337,1169683.9217215541,null,null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!D24","v":9.0452261306532694E-2},{"$f":"X33/X40","v":0.18001350101257599},{"$f":"Z40*$Y33","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO40*$Y33","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C25","v":"Funileiro"},2094.585,0,0.34429678691434012,2815.7438854189732,624.71,{"$f":"(($F34*Z34)+($G34*AO34))*BE34","v":101787.29774072467},101787.29774072467,101787.29774072467,101787.29774072467,101787.29774072467,101787.29774072467,101787.29774072467,101787.29774072467,98329.555142313635,98329.555142313635,98329.555142313635,98329.555142313635,1207616.6024950517,null,null,"Funileiro",{"$f":"'Plan2 R$ Pessoal'!D25","v":6.2814070351758802E-2},{"$f":"X34/X40","v":0.12500937570317799},{"$f":"Z40*$Y34","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO40*$Y34","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C26","v":"Borracheiro"},1396.39,0,0.34429678691434012,1877.1625902793155,624.71,{"$f":"(($F35*Z35)+($G35*AO35))*BE35","v":20725.311382288746},20725.311382288746,20725.311382288746,20725.311382288746,20725.311382288746,20725.311382288746,20725.311382288746,20725.311382288746,20021.266834270446,20021.266834270446,20021.266834270446,20021.266834270446,245887.55839539177,null,null,"Borracheiro",{"$f":"'Plan2 R$ Pessoal'!D26","v":1.75879396984925E-2},{"$f":"X35/X40","v":3.5002625196889799E-2},{"$f":"Z40*$Y35","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO40*$Y35","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C27","v":"Eletricista"},2373.8629999999998,0,0.34429678691434012,3191.1764034748358,624.71,{"$f":"(($F36*Z36)+($G36*AO36))*BE36","v":112894.62914803065},112894.62914803065,112894.62914803065,112894.62914803065,112894.62914803065,112894.62914803065,112894.62914803065,112894.62914803065,109059.56743599565,109059.56743599565,109059.56743599565,109059.56743599565,1339395.3029282279,null,null,"Eletricista",{"$f":"'Plan2 R$ Pessoal'!D27","v":6.2814070351758802E-2},{"$f":"X36/X40","v":0.12500937570317799},{"$f":"Z40*$Y36","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO40*$Y36","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C28","v":"Pintores"},2373.8629999999998,0,0.34429678691434012,3191.1764034748358,624.71,{"$f":"(($F37*Z37)+($G37*AO37))*BE37","v":54189.42199105466},54189.42199105466,54189.42199105466,54189.42199105466,54189.42199105466,54189.42199105466,54189.42199105466,54189.42199105466,52348.59236927786,52348.59236927786,52348.59236927786,52348.59236927786,642909.74540554872,null,null,"Pintores",{"$f":"'Plan2 R$ Pessoal'!D28","v":3.0150753768844199E-2},{"$f":"X37/X40","v":6.0004500337525302E-2},{"$f":"Z40*$Y37","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO40*$Y37","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C29","v":"Eletrônico"},2792.78,null,0.34429678691434012,3754.325180558631,624.71,{"$f":"(($F38*Z38)+($G38*AO38))*BE38","v":31093.350302157494},31093.350302157494,31093.350302157494,31093.350302157494,31093.350302157494,31093.350302157494,31093.350302157494,31093.350302157494,30037.100610364458,30037.100610364458,30037.100610364458,30037.100610364458,368895.20485871774,null,null,"Eletrônico",{"$f":"'Plan2 R$ Pessoal'!D29","v":1.5075376884422099E-2},{"$f":"X38/X40","v":3.0002250168762699E-2},{"$f":"Z40*$Y38","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO40*$Y38","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan2 R$ Pessoal'!C30","v":"Outros"},1256.751,0,0.34429678691434012,1689.4463312513838,{"$f":"G37","v":624.71},{"$f":"(($F39*Z39)+($G39*AO39))*BE39","v":136930.60703761372},136930.60703761372,136930.60703761372,136930.60703761372,136930.60703761372,136930.60703761372,136930.60703761372,136930.60703761372,132279.03652253555,132279.03652253555,132279.03652253555,132279.03652253555,1624561.0023910522,null,null,"Outros",{"$f":"'Plan2 R$ Pessoal'!D30","v":0.12562814070351799},{"$f":"X39/X40","v":0.25001875140635499},{"$f":"Z40*$Y39","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO40*$Y39","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H31:H39)","v":721568.84361599921},721568.84361599921,721568.84361599921,721568.84361599921,721568.84361599921,721568.84361599921,721568.84361599921,721568.84361599921,697056.95083923498,697056.95083923498,697056.95083923498,697056.95083923498,8560778.5522849336,null,null,"Totais........................",{"$f":"SUM(X31:X39)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN26","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN27","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN28","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN29","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN30","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN31","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN32","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN33","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN34","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN35","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN36","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN37","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$26","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$27","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$28","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$29","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$30","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$31","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$32","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$33","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$34","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$35","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$36","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$37","v":0.502474874371859},null,null,"Totais........................",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H18+H30+H40","v":5799438.8107201476},5799438.8107201476,5799438.8107201476,5799438.8107201476,5799438.8107201476,5799438.8107201476,5799438.8107201476,5799438.8107201476,5602430.2736256197,5602430.2736256197,5602430.2736256197,5602430.2736256197,68805231.580263659]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 1","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H3","v":"2024-01-01"},{"$f":"DATE(YEAR(H44),MONTH(H44)+1,DAY(H44))","v":"2024-02-01"},"2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X21","v":"Ano 1"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X44","v":"Ano 1"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE21","v":"Ano 1"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H44","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,"Funções","Cargo",{"$f":"Z45","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,"Funções","Cargo","Frota",{"$f":"Z45","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T23","v":"Ano 1"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"'Plan4 R$ Pessoal'!C8","v":"Controle de Manutenção"},1256.751,0,0.34429678691434012,{"$f":"(C47+D47)*(E47/100*100+1)","v":1689.4463312513838},{"$f":"G39","v":624.71},{"$f":"(($F47*Z47)+($G47*AO47))*BE47","v":12357.909660083895},12357.909660083895,12357.909660083895,12357.909660083895,12357.909660083895,12357.909660083895,12357.909660083895,12357.909660083895,11938.108058042828,11938.108058042828,11938.108058042828,11938.108058042828,{"$f":"SUM(H47:S47)","v":146615.70951284247},null,"Administração",{"$f":"B47","v":"Controle de Manutenção"},{"$f":"'Plan4 R$ Pessoal'!D8","v":1.1337868480725599E-2},{"$f":"X47/X62","v":0.11363636363636399},{"$f":"Z62*$Y47","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W47","v":"Controle de Manutenção"},{"$f":"AO62*$Y47","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN47","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C9","v":"Gerente de Operação"},6981.95,0,0.34429678691434012,9385.812951396576,{"$f":"G47","v":624.71},{"$f":"(($F48*Z48)+($G48*AO48))*BE48","v":10691.510907273872},10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10328.31733080597,10328.31733080597,10328.31733080597,10328.31733080597,126845.35658141485,null,null,"Gerente de Operação",{"$f":"'Plan4 R$ Pessoal'!D9","v":2.26757369614512E-3},{"$f":"X48/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y48","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO62*$Y48","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C10","v":"Gerente Administrativo"},6981.95,0,0.34429678691434012,9385.812951396576,624.71,{"$f":"(($F49*Z49)+($G49*AO49))*BE49","v":10691.510907273872},10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10691.510907273872,10328.31733080597,10328.31733080597,10328.31733080597,10328.31733080597,126845.35658141485,null,null,"Gerente Administrativo",{"$f":"'Plan4 R$ Pessoal'!D10","v":2.26757369614512E-3},{"$f":"X49/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y49","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO62*$Y49","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C11","v":"Assistente Administrativo"},1536.029,0,0.34429678691434012,2064.878849307247,624.71,{"$f":"(($F50*Z50)+($G50*AO50))*BE50","v":14362.770385756357},14362.770385756357,14362.770385756357,14362.770385756357,14362.770385756357,14362.770385756357,14362.770385756357,14362.770385756357,13874.863111505611,13874.863111505611,13874.863111505611,13874.863111505611,170401.61553207331,null,null,"Assistente Administrativo",{"$f":"'Plan4 R$ Pessoal'!D11","v":1.1337868480725599E-2},{"$f":"X50/X62","v":0.11363636363636399},{"$f":"Z62*$Y50","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO62*$Y50","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C12","v":"Psicólogo"},3630.614,0,0.34429678691434012,4880.6227347262202,624.71,{"$f":"(($F51*Z51)+($G51*AO51))*BE51","v":5879.8451656599646},5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5680.1052024952951,5680.1052024952951,5680.1052024952951,5680.1052024952951,69759.182135260897,null,null,"Psicólogo",{"$f":"'Plan4 R$ Pessoal'!D12","v":2.26757369614512E-3},{"$f":"X51/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y51","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO62*$Y51","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C13","v":"Técnico Seg. do Trabalho"},1815.307,0,0.34429678691434012,2440.3113673631101,624.71,{"$f":"(($F52*Z52)+($G52*AO52))*BE52","v":19641.157333714553},19641.157333714553,19641.157333714553,19641.157333714553,19641.157333714553,19641.157333714553,19641.157333714553,19641.157333714553,18973.941797962041,18973.941797962041,18973.941797962041,18973.941797962041,233025.02586156456,null,null,"Técnico Seg. do Trabalho",{"$f":"'Plan4 R$ Pessoal'!D13","v":1.3605442176870699E-2},{"$f":"X52/X62","v":0.13636363636363599},{"$f":"Z62*$Y52","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO62*$Y52","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C14","v":"Auxiliar de Compras"},2234.2240000000002,0,0.34429678691434012,3003.4601444469049,624.71,{"$f":"(($F53*Z53)+($G53*AO53))*BE53","v":3874.9844399875024},3874.9844399875024,3874.9844399875024,3874.9844399875024,3874.9844399875024,3874.9844399875024,3874.9844399875024,3874.9844399875024,3743.3501490325129,3743.3501490325129,3743.3501490325129,3743.3501490325129,45973.27611603008,null,null,"Auxiliar de Compras",{"$f":"'Plan4 R$ Pessoal'!D14","v":2.26757369614512E-3},{"$f":"X53/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y53","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO62*$Y53","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C15","v":"Assistente Financeiro"},2234.2240000000002,0,0.34429678691434012,3003.4601444469049,624.71,{"$f":"(($F54*Z54)+($G54*AO54))*BE54","v":7749.9688799750229},7749.9688799750229,7749.9688799750229,7749.9688799750229,7749.9688799750229,7749.9688799750229,7749.9688799750229,7749.9688799750229,7486.7002980650441,7486.7002980650441,7486.7002980650441,7486.7002980650441,91946.552232060363,null,null,"Assistente Financeiro",{"$f":"'Plan4 R$ Pessoal'!D15","v":4.5351473922902504E-3},{"$f":"X54/X62","v":4.5454545454545497E-2},{"$f":"Z62*$Y54","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO62*$Y54","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C16","v":"Auxiliar de CPD"},2234.2240000000002,0,0.34429678691434012,3003.4601444469049,624.71,{"$f":"(($F55*Z55)+($G55*AO55))*BE55","v":11624.953319962526},11624.953319962526,11624.953319962526,11624.953319962526,11624.953319962526,11624.953319962526,11624.953319962526,11624.953319962526,11230.050447097557,11230.050447097557,11230.050447097557,11230.050447097557,137919.82834809046,null,null,"Auxiliar de CPD",{"$f":"'Plan4 R$ Pessoal'!D16","v":6.8027210884353704E-3},{"$f":"X55/X62","v":6.8181818181818205E-2},{"$f":"Z62*$Y55","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO62*$Y55","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C17","v":"Enc. de Depto.Pessoal"},3630.614,0,0.34429678691434012,4880.6227347262202,624.71,{"$f":"(($F56*Z56)+($G56*AO56))*BE56","v":5879.8451656599646},5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5680.1052024952951,5680.1052024952951,5680.1052024952951,5680.1052024952951,69759.182135260897,null,null,"Enc. de Depto.Pessoal",{"$f":"'Plan4 R$ Pessoal'!D17","v":2.26757369614512E-3},{"$f":"X56/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y56","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO62*$Y56","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C18","v":"Eletrônico"},2792.78,0,0.34429678691434012,3754.325180558631,624.71,{"$f":"(($F57*Z57)+($G57*AO57))*BE57","v":14030.786190769484},14030.786190769484,14030.786190769484,14030.786190769484,14030.786190769484,14030.786190769484,14030.786190769484,14030.786190769484,13554.156511252899,13554.156511252899,13554.156511252899,13554.156511252899,166462.91557116745,null,null,"Eletrônico",{"$f":"'Plan4 R$ Pessoal'!D18","v":6.8027210884353704E-3},{"$f":"X57/X62","v":6.8181818181818205E-2},{"$f":"Z62*$Y57","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO62*$Y57","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C19","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.34429678691434012,2064.878849307247,624.71,{"$f":"(($F58*Z58)+($G58*AO58))*BE58","v":11490.216308605111},11490.216308605111,11490.216308605111,11490.216308605111,11490.216308605111,11490.216308605111,11490.216308605111,11490.216308605111,11099.890489204514,11099.890489204514,11099.890489204514,11099.890489204514,136321.29242565896,null,null,"Auxiliar Depto. Pessoal",{"$f":"'Plan4 R$ Pessoal'!D19","v":9.0702947845805008E-3},{"$f":"X58/X62","v":9.0909090909090898E-2},{"$f":"Z62*$Y58","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO62*$Y58","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C20","v":"Contador"},3630.614,0,0.34429678691434012,4880.6227347262202,624.71,{"$f":"(($F59*Z59)+($G59*AO59))*BE59","v":5879.8451656599646},5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5879.8451656599646,5680.1052024952951,5680.1052024952951,5680.1052024952951,5680.1052024952951,69759.182135260897,null,null,"Contador",{"$f":"'Plan4 R$ Pessoal'!D20","v":2.26757369614512E-3},{"$f":"X59/X62","v":2.27272727272727E-2},{"$f":"Z62*$Y59","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO62*$Y59","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C21","v":"Auxiliar Contabilidade"},1536.029,0,0.34429678691434012,2064.878849307247,624.71,{"$f":"(($F60*Z60)+($G60*AO60))*BE60","v":5745.1081543025557},5745.1081543025557,5745.1081543025557,5745.1081543025557,5745.1081543025557,5745.1081543025557,5745.1081543025557,5745.1081543025557,5549.9452446022569,5549.9452446022569,5549.9452446022569,5549.9452446022569,68160.646212829481,null,null,"Auxiliar Contabilidade",{"$f":"'Plan4 R$ Pessoal'!D21","v":4.5351473922902504E-3},{"$f":"X60/X62","v":4.5454545454545497E-2},{"$f":"Z62*$Y60","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO62*$Y60","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,{"$f":"'Plan4 R$ Pessoal'!C22","v":"Outros"},2792.78,0,0.34429678691434012,3754.325180558631,624.71,{"$f":"(($F61*Z61)+($G61*AO61))*BE61","v":37415.429842051984},37415.429842051984,37415.429842051984,37415.429842051984,37415.429842051984,37415.429842051984,37415.429842051984,37415.429842051984,36144.41736334109,36144.41736334109,36144.41736334109,36144.41736334109,443901.10818978021,null,null,"Outros",{"$f":"'Plan4 R$ Pessoal'!D22","v":1.8140589569161002E-2},{"$f":"X61/X62","v":0.18181818181818199},{"$f":"Z62*$Y61","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO62*$Y61","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H47:H61)","v":177315.84182673667},177315.84182673667,177315.84182673667,177315.84182673667,177315.84182673667,177315.84182673667,177315.84182673667,177315.84182673667,171292.37373920417,171292.37373920417,171292.37373920417,171292.37373920417,2103696.2295707096,null,null,"Totais.........................",{"$f":"SUM(X47:X61)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO26","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO27","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO28","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO29","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO30","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO31","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO32","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO33","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO34","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO35","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO36","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO37","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$26","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$27","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$28","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$29","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$30","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$31","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$32","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$33","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$34","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$35","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$36","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$37","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"BD$11","v":478},471,471,471,471,471,471,471,471,455,455,455,455]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G64","v":"Ano 2"},null,null,null,null,{"$f":"F63","v":"Ano 2"},null,null,null,null,{"$f":"K63","v":"Ano 2"},null,null,null,null,{"$f":"P63","v":"Ano 2"},null,null,null,null,null,{"$f":"U63","v":"Ano 2"},null,null,null,null,{"$f":"AA63","v":"Ano 2"},null,null,null,null,{"$f":"AF63","v":"Ano 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK63","v":"Ano 2"},null,null,null,null,{"$f":"BE63","v":"Ano 2"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 2","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z64","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO64","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S44),MONTH(S44)+1,DAY(S44))","v":"2025-01-01"},{"$f":"DATE(YEAR(H65),MONTH(H65)+1,DAY(H65))","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U63","v":"Ano 2"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X65","v":"Ano 2"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO65","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"AK63","v":"Ano 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"92*5%","v":4.6000000000000005}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H65","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z66","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",null,null,{"$f":"296*5%","v":14.8},{"$f":"296-14","v":282}]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63","v":"Ano 2"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z66","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota",null,null,{"$f":"90*5%","v":4.5}]
["Motorista","Miniônibus",{"$f":"C6","v":1396.39},0,0.4012,{"$f":"(C68+D68)*(E68/100*100+1)","v":1956.6216680000002},{"$f":"G6","v":624.71},{"$f":"(($F68*Z68)+($G68*AO68))*BE68","v":315783.07947411126},315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,315783.07947411126,{"$f":"SUM(H68:S68)","v":3789396.9536893344},null,"Motorista",{"$f":"B68","v":"Miniônibus"},{"$f":"X6","v":2.5049999999999999},{"$f":"X68/X73","v":1},{"$f":"Z73*$Y68+Z64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W68","v":"Miniônibus"},{"$f":"AO73*$Y68+AO64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W68","v":"Miniônibus"},52,49,{"$f":"BE68","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C7","v":1396.39},0,0.4012,1956.6216680000002,{"$f":"G68","v":624.71},{"$f":"(($F69*Z69)+($G69*AO69))*BE69","v":2171814.2404648061},2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,2171814.2404648061,26061770.885577675,null,null,"Ônibus Básico",{"$f":"X68","v":2.5049999999999999},{"$f":"X69/X73","v":1},{"$f":"Z73*$Y69+Z64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO73*$Y69+AO64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE69","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C8","v":1396.39},0,0.4012,1956.6216680000002,624.71,{"$f":"(($F70*Z70)+($G70*AO70))*BE70","v":567120.63252493448},567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,567120.63252493448,6805447.5902992142,null,null,"Padron",2.5049999999999999,{"$f":"X70/X73","v":1},{"$f":"Z73*$Y70+Z64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO73*$Y70+AO64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE70","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C9","v":1396.39},0,0.4012,1956.6216680000002,624.71,{"$f":"(($F71*Z71)+($G71*AO71))*BE71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X71/X73","v":1},{"$f":"Z73*$Y71+Z64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO73*$Y71+AO64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0]
[null,"Articulado BRT",{"$f":"C10","v":1396.39},0,0.4012,1956.6216680000002,624.71,{"$f":"(($F72*Z72)+($G72*AO72))*BE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X72/X73","v":1},{"$f":"Z73*$Y72+Z64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO73*$Y72+AO64","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"BD10","v":0},{"$f":"BP10","v":0},{"$f":"BE72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H68:H72)","v":3054717.9524638518},3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,3054717.9524638518,36656615.429566219,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK43","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK44","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK45","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK46","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK47","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK48","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK49","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK50","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK51","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK52","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK53","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK54","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$43","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$44","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$45","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$46","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$47","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$48","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$49","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$50","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$51","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$52","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$53","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$54","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD68:BD72)","v":500},{"$f":"SUM(BE68:BE72)","v":474},474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C12","v":787.52},0,{"$f":"E68","v":0.4012},{"$f":"(C74+D74)*(E74/100*100+1)","v":1103.4730239999999},624.71,{"$f":"(($F74*Z74)+($G74*AO74))*BE74","v":211414.50514820157},211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,211414.50514820157,{"$f":"SUM(H74:S74)","v":2536974.0617784187},null,"Cobrador",{"$f":"B74","v":"Miniônibus"},{"$f":"X12","v":2.5049999999999999},{"$f":"X74/X79","v":1},{"$f":"Z79*$Y74+Z65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO79*$Y74+AO65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD12","v":92},{"$f":"BE68","v":49},49,49,49,49,49,{"$f":"BK68","v":49},49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C13","v":787.52},0,{"$f":"E74","v":0.4012},1103.4730239999999,624.71,{"$f":"(($F75*Z75)+($G75*AO75))*BE75","v":1454014.0456111005},1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,1454014.0456111005,17448168.547333207,null,null,"Ônibus Básico",{"$f":"X74","v":2.5049999999999999},{"$f":"X75/X79","v":1},{"$f":"Z79*$Y75+Z65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO79*$Y75+AO65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,{"$f":"BE69","v":337},337,337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C14","v":787.52},0,{"$f":"E74","v":0.4012},1103.4730239999999,624.71,{"$f":"(($F76*Z76)+($G76*AO76))*BE76","v":379683.19291921915},379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,379683.19291921915,4556198.3150306288,null,null,"Padron",2.5049999999999999,{"$f":"X76/X79","v":1},{"$f":"Z79*$Y76+Z65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO79*$Y76+AO65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,{"$f":"BE70","v":88},88,88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C15","v":787.52},0,{"$f":"E74","v":0.4012},1103.4730239999999,624.71,{"$f":"(($F77*Z77)+($G77*AO77))*BE77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X77/X79","v":1},{"$f":"Z79*$Y77+Z65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO79*$Y77+AO65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,{"$f":"BE71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C16","v":787.52},0,{"$f":"E74","v":0.4012},1103.4730239999999,624.71,{"$f":"(($F78*Z78)+($G78*AO78))*BE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X78/X79","v":1},{"$f":"Z79*$Y78+Z65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO79*$Y78+AO65","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,{"$f":"BE72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H74:H78)","v":2045111.7436785211},2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,2045111.7436785211,24541340.924142256,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL43","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL44","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL45","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL46","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL47","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL48","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL49","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL50","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL51","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL52","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL53","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL54","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$43","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$44","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$45","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$46","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$47","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$48","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$49","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$50","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$51","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$52","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$53","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$54","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD74:BD78)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H73+H79","v":5099829.6961423727},5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,5099829.6961423727,61197956.353708476]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G64","v":"Ano 2"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H65","v":"2025-01-01"},{"$f":"DATE(YEAR(H83),MONTH(H83)+1,DAY(H83))","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U63","v":"Ano 2"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X83","v":"Ano 2"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE65","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H83","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",null,"Funções","Cargo",{"$f":"Z84","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",null,"Funções","Cargo","Frota",{"$f":"Z84","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T67","v":"Ano 2"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B24","v":"Fiscal"},1536.029,0,{"$f":"E74","v":0.4012},{"$f":"(C86+D86)*(E86/100*100+1)","v":2152.2838348},{"$f":"G39","v":624.71},{"$f":"(($F86*Z86)+($G86*AO86))*BE86","v":65814.753884760008},65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,65814.753884760008,{"$f":"SUM(H86:S86)","v":789777.04661711992},null,"Controle Operacional",{"$f":"B86","v":"Fiscal"},{"$f":"X24","v":0.05},{"$f":"X86/X92","v":0.40770333947961501},{"$f":"Z92*$Y86","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W86","v":"Fiscal"},{"$f":"AO92*$Y86","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN86","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BE73","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B25","v":"Inspetores de Tráfego"},1256.751,0,0.4012,1760.9595012,{"$f":"G86","v":624.71},{"$f":"(($F87*Z87)+($G87*AO87))*BE87","v":33924.220307063995},33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,33924.220307063995,407090.64368476806,null,null,"Inspetores de Tráfego",0.03,{"$f":"X87/X92","v":0.24462200368776901},{"$f":"Z92*$Y87","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO92*$Y87","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,{"$f":"BE86","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B26","v":"Chefe de tráfego"},3490.9749999999999,0,0.4012,4891.5541699999994,624.71,{"$f":"(($F88*Z88)+($G88*AO88))*BE88","v":19610.319124349997},19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,235323.82949220002,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X88/X92","v":6.1155500921942198E-2},{"$f":"Z92*$Y88","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO92*$Y88","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,{"$f":"BE87","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B27","v":"Programadores"},1536.029,0,0.4012,2152.2838348,624.71,{"$f":"(($F89*Z89)+($G89*AO89))*BE89","v":9872.213082713999},9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,9872.213082713999,118466.55699256802,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X89/X92","v":6.1155500921942198E-2},{"$f":"Z92*$Y89","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO92*$Y89","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,{"$f":"BE88","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B28","v":"Escaladores"},2513.502,0,0.4012,3521.9190024,624.71,{"$f":"(($F90*Z90)+($G90*AO90))*BE90","v":9876.895211746727},9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,9876.895211746727,118522.74254096072,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X90/X92","v":4.0975209997951199E-2},{"$f":"Z92*$Y90","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO92*$Y90","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,{"$f":"BE89","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B29","v":"Auxiliares"},1117.1120000000001,0,0.4012,1565.2973344000002,624.71,{"$f":"(($F91*Z91)+($G91*AO91))*BE91","v":23473.797207413103},23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,23473.797207413103,281685.56648895721,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X91/X92","v":0.184388444990781},{"$f":"Z92*$Y91","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO92*$Y91","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,{"$f":"BE90","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B30","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H86:H91)","v":162572.19881804785},162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,162572.19881804785,1950866.3858165739,null,null,"Totais........................",{"$f":"SUM(X86:X91)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM43","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM44","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM45","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM46","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM47","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM48","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM49","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM50","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM51","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM52","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM53","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM54","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$43","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$44","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$45","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$46","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$47","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$48","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$49","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$50","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$51","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$52","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$53","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$54","v":0.122638190954774},null,null,"Totais........................",478,{"$f":"BE79","v":474},474,474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C31","v":3490.9749999999999},0,0.4012,{"$f":"(C93+D93)*(E93/100*100+1)","v":4891.5541699999994},{"$f":"G91","v":624.71},{"$f":"(($F93*Z93)+($G93*AO93))*BE93","v":19610.319124349997},19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,19610.319124349997,{"$f":"SUM(H93:S93)","v":235323.82949220002},null,"Manutenção","Chefe de Manutenção",{"$f":"X31","v":7.4999999999999997E-3},{"$f":"X93/X102","v":1.49261194589594E-2},{"$f":"Z102*$Y93","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO102*$Y93","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,{"$f":"BE91","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C32","v":2094.585},0,0.4012,2934.9325020000001,{"$f":"G93","v":624.71},{"$f":"(($F94*Z94)+($G94*AO94))*BE94","v":152617.43631690458},152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,152617.43631690458,1831409.2358028551,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X94/X102","v":0.18001350101257599},{"$f":"Z102*$Y94","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO102*$Y94","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,{"$f":"BE93","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C33","v":1256.751},0,0.4012,1760.9595012,624.71,{"$f":"(($F95*Z95)+($G95*AO95))*BE95","v":102284.08132783118},102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,102284.08132783118,1227408.9759339739,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X95/X102","v":0.18001350101257599},{"$f":"Z102*$Y95","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO102*$Y95","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,{"$f":"BE94","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C34","v":2094.585},0,0.4012,2934.9325020000001,624.71,{"$f":"(($F96*Z96)+($G96*AO96))*BE96","v":105984.33077562816},105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,105984.33077562816,1271811.9693075374,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X96/X102","v":0.12500937570317799},{"$f":"Z102*$Y96","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO102*$Y96","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,{"$f":"BE95","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C35","v":1396.39},0,0.4012,1956.6216680000002,624.71,{"$f":"(($F97*Z97)+($G97*AO97))*BE97","v":21519.744910613117},21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,21519.744910613117,258236.93892735735,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X97/X102","v":3.5002625196889799E-2},{"$f":"Z102*$Y97","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO102*$Y97","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,{"$f":"BE96","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C36","v":2373.8629999999998},0,0.4012,3326.2568355999997,624.71,{"$f":"(($F98*Z98)+($G98*AO98))*BE98","v":117635.57035643217},117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,117635.57035643217,1411626.8442771856,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X98/X102","v":0.12500937570317799},{"$f":"Z102*$Y98","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO102*$Y98","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,{"$f":"BE97","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C37","v":2373.8629999999998},0,0.4012,3326.2568355999997,624.71,{"$f":"(($F99*Z99)+($G99*AO99))*BE99","v":56465.073771087387},56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,56465.073771087387,677580.8852530485,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X99/X102","v":6.0004500337525302E-2},{"$f":"Z102*$Y99","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO102*$Y99","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,{"$f":"BE98","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C38","v":2792.78},null,0.4012,3913.2433360000005,624.71,{"$f":"(($F100*Z100)+($G100*AO100))*BE100","v":32426.983134633145},32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,32426.983134633145,389123.79761559778,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X100/X102","v":3.0002250168762699E-2},{"$f":"Z102*$Y100","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO102*$Y100","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,{"$f":"BE99","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D39","v":0},0.4012,1760.9595012,{"$f":"G99","v":624.71},{"$f":"(($F101*Z101)+($G101*AO101))*BE101","v":142061.22406643262},142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,142061.22406643262,1704734.688797191,null,null,"Outros",0.12562814070351799,{"$f":"X101/X102","v":0.25001875140635499},{"$f":"Z102*$Y101","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO102*$Y101","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,{"$f":"BE99","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H93:H101)","v":750604.76378391241},750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,750604.76378391241,9007257.1654069461,null,null,"Totais........................",{"$f":"SUM(X93:X101)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN43","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN44","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN45","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN46","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN47","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN48","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN49","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN50","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN51","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN52","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN53","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN54","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$43","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$44","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$45","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$46","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$47","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$48","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$49","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$50","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$51","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$52","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$53","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$54","v":0.502474874371859},null,null,"Totais........................",478,{"$f":"BE101","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H80+H92+H102","v":6013006.6587443324},6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,6013006.6587443324,72156079.904931992]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 2","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H65","v":"2025-01-01"},{"$f":"DATE(YEAR(H106),MONTH(H106)+1,DAY(H106))","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X83","v":"Ano 2"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X106","v":"Ano 2"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE83","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H106","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",null,"Funções","Cargo",{"$f":"Z107","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",null,"Funções","Cargo","Frota",{"$f":"Z107","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T85","v":"Ano 2"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B47","v":"Controle de Manutenção"},1256.751,0,0.4012,{"$f":"(C109+D109)*(E109/100*100+1)","v":1760.9595012},{"$f":"G101","v":624.71},{"$f":"(($F109*Z109)+($G109*AO109))*BE109","v":12820.944938421741},12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,12820.944938421741,{"$f":"SUM(H109:S109)","v":153851.3392610609},null,"Administração",{"$f":"B109","v":"Controle de Manutenção"},{"$f":"X47","v":1.1337868480725599E-2},{"$f":"X109/X124","v":0.11363636363636399},{"$f":"Z124*$Y109","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W109","v":"Controle de Manutenção"},{"$f":"AO124*$Y109","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN109","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BE102","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B48","v":"Gerente de Operação"},6981.95,0,0.4012,9783.1083399999989,{"$f":"G109","v":624.71},{"$f":"(($F110*Z110)+($G110*AO110))*BE110","v":11186.634678367322},11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,134239.61614040786,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X110/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y110","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO124*$Y110","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,{"$f":"BE109","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B49","v":"Gerente Administrativo"},6981.95,0,0.4012,9783.1083399999989,624.71,{"$f":"(($F111*Z111)+($G111*AO111))*BE111","v":11186.634678367322},11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,11186.634678367322,134239.61614040786,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X111/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y111","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO124*$Y111","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,{"$f":"BE110","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B50","v":"Assistente Administrativo"},1536.029,0,0.4012,2152.2838348,624.71,{"$f":"(($F112*Z112)+($G112*AO112))*BE112","v":14923.980472734664},14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,14923.980472734664,179087.76567281596,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X112/X124","v":0.11363636363636399},{"$f":"Z124*$Y112","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO124*$Y112","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,{"$f":"BE111","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B51","v":"Psicólogo"},3630.614,0,0.4012,5087.2163368000001,624.71,{"$f":"(($F113*Z113)+($G113*AO113))*BE113","v":6139.3493960163141},6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,73672.192752195784,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X113/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y113","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO124*$Y113","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,{"$f":"BE112","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B52","v":"Técnico Seg. do Trabalho"},1815.307,0,0.4012,2543.6081684000001,624.71,{"$f":"(($F114*Z114)+($G114*AO114))*BE114","v":20432.419208457068},20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,20432.419208457068,245189.03050148475,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X114/X124","v":0.13636363636363599},{"$f":"Z124*$Y114","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO124*$Y114","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,{"$f":"BE113","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B53","v":"Auxiliar de Compras"},2234.2240000000002,0,0.4012,3130.5946688000004,624.71,{"$f":"(($F115*Z115)+($G115*AO115))*BE115","v":4036.3138617033933},4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,4036.3138617033933,48435.766340440714,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X115/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y115","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO124*$Y115","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,{"$f":"BE114","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B54","v":"Assistente Financeiro"},2234.2240000000002,0,0.4012,3130.5946688000004,624.71,{"$f":"(($F116*Z116)+($G116*AO116))*BE116","v":8072.6277234068057},8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,8072.6277234068057,96871.532680881675,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X116/X124","v":4.5454545454545497E-2},{"$f":"Z124*$Y116","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO124*$Y116","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,{"$f":"BE115","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B55","v":"Auxiliar de CPD"},2234.2240000000002,0,0.4012,3130.5946688000004,624.71,{"$f":"(($F117*Z117)+($G117*AO117))*BE117","v":12108.9415851102},12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,12108.9415851102,145307.2990213224,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X117/X124","v":6.8181818181818205E-2},{"$f":"Z124*$Y117","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO124*$Y117","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,{"$f":"BE116","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B56","v":"Enc. de Depto.Pessoal"},3630.614,0,0.4012,5087.2163368000001,624.71,{"$f":"(($F118*Z118)+($G118*AO118))*BE118","v":6139.3493960163141},6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,73672.192752195784,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X118/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y118","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO124*$Y118","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,{"$f":"BE117","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B57","v":"Eletrônico"},2792.78,0,0.4012,3913.2433360000005,624.71,{"$f":"(($F119*Z119)+($G119*AO119))*BE119","v":14632.584226285708},14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,14632.584226285708,175591.01071542851,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X119/X124","v":6.8181818181818205E-2},{"$f":"Z124*$Y119","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO124*$Y119","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,{"$f":"BE118","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B58","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.4012,2152.2838348,624.71,{"$f":"(($F120*Z120)+($G120*AO120))*BE120","v":11939.184378187758},11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,11939.184378187758,143270.21253825308,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X120/X124","v":9.0909090909090898E-2},{"$f":"Z124*$Y120","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO124*$Y120","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,{"$f":"BE119","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B59","v":"Contador"},3630.614,0,0.4012,5087.2163368000001,624.71,{"$f":"(($F121*Z121)+($G121*AO121))*BE121","v":6139.3493960163141},6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,6139.3493960163141,73672.192752195784,null,null,"Contador",2.26757369614512E-3,{"$f":"X121/X124","v":2.27272727272727E-2},{"$f":"Z124*$Y121","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO124*$Y121","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,{"$f":"BE120","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B60","v":"Auxiliar Contabilidade"},1536.029,0,0.4012,2152.2838348,624.71,{"$f":"(($F122*Z122)+($G122*AO122))*BE122","v":5969.5921890938789},5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,5969.5921890938789,71635.10626912654,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X122/X124","v":4.5454545454545497E-2},{"$f":"Z124*$Y122","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO124*$Y122","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,{"$f":"BE121","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B61","v":"Outros"},2792.78,0,0.4012,3913.2433360000005,624.71,{"$f":"(($F123*Z123)+($G123*AO123))*BE123","v":39020.224603428585},39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,39020.224603428585,468242.69524114294,null,null,"Outros",1.8140589569161002E-2,{"$f":"X123/X124","v":0.18181818181818199},{"$f":"Z124*$Y123","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO124*$Y123","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,{"$f":"BE122","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H109:H123)","v":184748.1307316134},184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,184748.1307316134,2216977.5687793605,null,null,"Totais.........................",{"$f":"SUM(X109:X123)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO43","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO44","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO45","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO46","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO47","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO48","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO49","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO50","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO51","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO52","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO53","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO54","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$43","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$44","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$45","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$46","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$47","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$48","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$49","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$50","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$51","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$52","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$53","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$54","v":9.9773242630385506E-2},null,null,"Totais.........................",478,{"$f":"BE102","v":474},474,474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G126","v":"Ano 3"},null,null,null,null,{"$f":"F125","v":"Ano 3"},null,null,null,null,{"$f":"K125","v":"Ano 3"},null,null,null,null,{"$f":"P125","v":"Ano 3"},null,null,null,null,null,{"$f":"U125","v":"Ano 3"},null,null,null,null,{"$f":"AA125","v":"Ano 3"},null,null,null,null,{"$f":"AF125","v":"Ano 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK125","v":"Ano 3"},null,null,null,null,{"$f":"BE125","v":"Ano 3"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 3","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z126","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO126","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S106),MONTH(S106)+1,DAY(S106))","v":"2026-01-01"},{"$f":"DATE(YEAR(H127),MONTH(H127)+1,DAY(H127))","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U125","v":"Ano 3"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z127","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X127","v":"Ano 3"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO127","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE125","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H127","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z128","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P125","v":"Ano 3"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z128","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C68","v":1396.39},0,{"$f":"Enc.Sociais!B38","v":0.45814129551406724},{"$f":"(C130+D130)*(E130/100*100+1)","v":2036.1339236428887},{"$f":"G68","v":624.71},{"$f":"(($F130*Z130)+($G130*AO130))*BE130","v":325510.08404857496},325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,325510.08404857496,{"$f":"SUM(H130:S130)","v":3906121.0085828989},null,"Motorista",{"$f":"B130","v":"Miniônibus"},{"$f":"X68","v":2.5049999999999999},{"$f":"X130/X135","v":1},{"$f":"Z135*$Y130+Z126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W130","v":"Miniônibus"},{"$f":"AO135*$Y130+AO126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W130","v":"Miniônibus"},{"$f":"BD68","v":52},{"$f":"BP68","v":49},{"$f":"BE130","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C69","v":1396.39},0,{"$f":"E130","v":0.45814129551406724},2036.1339236428887,{"$f":"G130","v":624.71},{"$f":"(($F131*Z131)+($G131*AO131))*BE131","v":2238712.2107014237},2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,2238712.2107014237,26864546.528417092,null,null,"Ônibus Básico",{"$f":"X130","v":2.5049999999999999},{"$f":"X131/X135","v":1},{"$f":"Z135*$Y131+Z126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO135*$Y131+AO126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE131","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C70","v":1396.39},0,{"$f":"E130","v":0.45814129551406724},2036.1339236428887,624.71,{"$f":"(($F132*Z132)+($G132*AO132))*BE132","v":584589.53869948164},584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,584589.53869948164,7015074.4643937796,null,null,"Padron",2.5049999999999999,{"$f":"X132/X135","v":1},{"$f":"Z135*$Y132+Z126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO135*$Y132+AO126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE132","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C71","v":1396.39},0,{"$f":"E130","v":0.45814129551406724},2036.1339236428887,624.71,{"$f":"(($F133*Z133)+($G133*AO133))*BE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X133/X135","v":1},{"$f":"Z135*$Y133+Z126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO135*$Y133+AO126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE133","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C72","v":1396.39},0,{"$f":"E130","v":0.45814129551406724},2036.1339236428887,624.71,{"$f":"(($F134*Z134)+($G134*AO134))*BE134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X134/X135","v":1},{"$f":"Z135*$Y134+Z126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO135*$Y134+AO126","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE134","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H130:H134)","v":3148811.8334494801},3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,3148811.8334494801,37785742.001393765,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK60","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK61","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK62","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK63","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK64","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK65","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK66","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK67","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK68","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK69","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK70","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK71","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$60","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$61","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$62","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$63","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$64","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$65","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$66","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$67","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$68","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$69","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$70","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$71","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD130:BD134)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C74","v":787.52},0,{"$f":"E130","v":0.45814129551406724},{"$f":"(C136+D136)*(E136/100*100+1)","v":1148.3154330432383},624.71,{"$f":"(($F136*Z136)+($G136*AO136))*BE136","v":216900.22951065167},216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,216900.22951065167,{"$f":"SUM(H136:S136)","v":2602802.75412782},null,"Cobrador",{"$f":"B136","v":"Miniônibus"},{"$f":"X74","v":2.5049999999999999},{"$f":"X136/X141","v":1},{"$f":"Z141*$Y136+Z127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO141*$Y136+AO127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD74","v":92},{"$f":"BP74","v":49},{"$f":"BE136","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C75","v":787.52},0,{"$f":"E130","v":0.45814129551406724},1148.3154330432383,624.71,{"$f":"(($F137*Z137)+($G137*AO137))*BE137","v":1491742.3947977473},1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,1491742.3947977473,17900908.737572972,null,null,"Ônibus Básico",{"$f":"X136","v":2.5049999999999999},{"$f":"X137/X141","v":1},{"$f":"Z141*$Y137+Z127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO141*$Y137+AO127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,337,{"$f":"BE137","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C76","v":787.52},0,{"$f":"E130","v":0.45814129551406724},1148.3154330432383,624.71,{"$f":"(($F138*Z138)+($G138*AO138))*BE138","v":389535.10605994589},389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,389535.10605994589,4674421.2727193516,null,null,"Padron",2.5049999999999999,{"$f":"X138/X141","v":1},{"$f":"Z141*$Y138+Z127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO141*$Y138+AO127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE138","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C77","v":787.52},0,{"$f":"E130","v":0.45814129551406724},1148.3154330432383,624.71,{"$f":"(($F139*Z139)+($G139*AO139))*BE139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X139/X141","v":1},{"$f":"Z141*$Y139+Z127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO141*$Y139+AO127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE139","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C78","v":787.52},0,{"$f":"E130","v":0.45814129551406724},1148.3154330432383,624.71,{"$f":"(($F140*Z140)+($G140*AO140))*BE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X140/X141","v":1},{"$f":"Z141*$Y140+Z127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO141*$Y140+AO127","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE140","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H136:H140)","v":2098177.730368345},2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,2098177.730368345,25178132.764420144,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL60","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL61","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL62","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL63","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL64","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL65","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL66","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL67","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL68","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL69","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL70","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL71","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$60","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$61","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$62","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$63","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$64","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$65","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$66","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$67","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$68","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$69","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$70","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$71","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD136:BD140)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H135+H141","v":5246989.5638178252},5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,5246989.5638178252,62963874.765813909]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 3","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H127","v":"2026-01-01"},{"$f":"DATE(YEAR(H145),MONTH(H145)+1,DAY(H145))","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U125","v":"Ano 3"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X145","v":"Ano 3"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE127","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H145","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",null,"Funções","Cargo",{"$f":"Z146","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",null,"Funções","Cargo","Frota",{"$f":"Z146","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129","v":"Ano 3"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B86","v":"Fiscal"},1536.029,0,{"$f":"E130","v":0.45814129551406724},{"$f":"(C148+D148)*(E148/100*100+1)","v":2239.7473160071772},{"$f":"G101","v":624.71},{"$f":"(($F148*Z148)+($G148*AO148))*BE148","v":67887.638389370113},67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,67887.638389370113,{"$f":"SUM(H148:S148)","v":814651.66067244159},null,"Controle Operacional",{"$f":"B148","v":"Fiscal"},{"$f":"X86","v":0.05},{"$f":"X148/X154","v":0.40770333947961501},{"$f":"Z154*$Y148","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W148","v":"Fiscal"},{"$f":"AO154*$Y148","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN148","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BE135","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B87","v":"Inspetores de Tráfego"},1256.751,0,0.45814129551406724,1832.5205312785997,{"$f":"G148","v":624.71},{"$f":"(($F149*Z149)+($G149*AO149))*BE149","v":34941.818154781686},34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,34941.818154781686,419301.81785738032,null,null,"Inspetores de Tráfego",0.03,{"$f":"X149/X154","v":0.24462200368776901},{"$f":"Z154*$Y149","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO154*$Y149","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,{"$f":"BE148","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B88","v":"Chefe de tráfego"},3490.9749999999999,0,0.45814129551406724,5090.3348091072212,624.71,{"$f":"(($F150*Z150)+($G150*AO150))*BE150","v":20316.984296376169},20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,243803.81155651409,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X150/X154","v":6.1155500921942198E-2},{"$f":"Z154*$Y150","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO154*$Y150","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,{"$f":"BE149","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B89","v":"Programadores"},1536.029,0,0.45814129551406724,2239.7473160071772,624.71,{"$f":"(($F151*Z151)+($G151*AO151))*BE151","v":10183.145758405515},10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,10183.145758405515,122197.74910086619,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X151/X154","v":6.1155500921942198E-2},{"$f":"Z154*$Y151","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO154*$Y151","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,{"$f":"BE150","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B90","v":"Escaladores"},2513.502,0,0.45814129551406724,3665.0410625571994,624.71,{"$f":"(($F152*Z152)+($G152*AO152))*BE152","v":10217.799013327192},10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,10217.799013327192,122613.58815992634,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X152/X154","v":4.0975209997951199E-2},{"$f":"Z154*$Y152","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO154*$Y152","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,{"$f":"BE151","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B91","v":"Auxiliares"},1117.1120000000001,0,0.45814129551406724,1628.907138914311,624.71,{"$f":"(($F153*Z153)+($G153*AO153))*BE153","v":24155.604810574034},24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,24155.604810574034,289867.25772688841,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X153/X154","v":0.184388444990781},{"$f":"Z154*$Y153","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO154*$Y153","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,{"$f":"BE152","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B92","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H148:H153)","v":167702.9904228347},167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,167702.9904228347,2012435.8850740169,null,null,"Totais........................",{"$f":"SUM(X148:X153)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM60","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM61","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM62","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM63","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM64","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM65","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM66","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM67","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM68","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM69","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM70","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM71","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$60","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$61","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$62","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$63","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$64","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$65","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$66","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$67","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$68","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$69","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$70","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$71","v":0.122638190954774},null,null,"Totais........................",478,{"$f":"BE153","v":474},474,474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C93","v":3490.9749999999999},0,{"$f":"E148","v":0.45814129551406724},{"$f":"(C155+D155)*(E155/100*100+1)","v":5090.3348091072212},{"$f":"G153","v":624.71},{"$f":"(($F155*Z155)+($G155*AO155))*BE155","v":20316.984296376169},20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,20316.984296376169,{"$f":"SUM(H155:S155)","v":243803.81155651409},null,"Manutenção","Chefe de Manutenção",{"$f":"X93","v":7.4999999999999997E-3},{"$f":"X155/X164","v":1.49261194589594E-2},{"$f":"Z164*$Y155","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO164*$Y155","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,{"$f":"BE154","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C94","v":2094.585},0,0.45814129551406724,3054.2008854643327,{"$f":"G155","v":624.71},{"$f":"(($F156*Z156)+($G156*AO156))*BE156","v":157730.99334061155},157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,157730.99334061155,1892771.9200873382,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X156/X164","v":0.18001350101257599},{"$f":"Z164*$Y156","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO164*$Y156","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,{"$f":"BE155","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C95","v":1256.751},0,0.45814129551406724,1832.5205312785997,624.71,{"$f":"(($F157*Z157)+($G157*AO157))*BE157","v":105352.21554205539},105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,105352.21554205539,1264226.586504665,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X157/X164","v":0.18001350101257599},{"$f":"Z164*$Y157","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO164*$Y157","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,{"$f":"BE156","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C96","v":2094.585},0,0.45814129551406724,3054.2008854643327,624.71,{"$f":"(($F158*Z158)+($G158*AO158))*BE158","v":109535.41204209134},109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,109535.41204209134,1314424.9445050962,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X158/X164","v":0.12500937570317799},{"$f":"Z164*$Y158","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO164*$Y158","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,{"$f":"BE157","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C97","v":1396.39},0,0.45814129551406724,2036.1339236428887,624.71,{"$f":"(($F159*Z159)+($G159*AO159))*BE159","v":22182.613413686242},22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,22182.613413686242,266191.36096423498,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X159/X164","v":3.5002625196889799E-2},{"$f":"Z164*$Y159","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO164*$Y159","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,{"$f":"BE158","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C98","v":2373.8629999999998},0,0.45814129551406724,3461.4276701929102,624.71,{"$f":"(($F160*Z160)+($G160*AO160))*BE160","v":121660.12912509042},121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,121660.12912509042,1459921.5495010847,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X160/X164","v":0.12500937570317799},{"$f":"Z164*$Y160","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO164*$Y160","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,{"$f":"BE159","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C99","v":2373.8629999999998},0,0.45814129551406724,3461.4276701929102,624.71,{"$f":"(($F161*Z161)+($G161*AO161))*BE161","v":58396.861980043352},58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,58396.861980043352,700762.34376052022,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X161/X164","v":6.0004500337525302E-2},{"$f":"Z164*$Y161","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO164*$Y161","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,{"$f":"BE160","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C100","v":2792.78},null,0.45814129551406724,4072.2678472857774,624.71,{"$f":"(($F162*Z162)+($G162*AO162))*BE162","v":33563.329139901361},33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,33563.329139901361,402759.94967881643,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X162/X164","v":3.0002250168762699E-2},{"$f":"Z164*$Y162","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO164*$Y162","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,{"$f":"BE161","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D101","v":0},0.45814129551406724,1832.5205312785997,{"$f":"G161","v":624.71},{"$f":"(($F163*Z163)+($G163*AO163))*BE163","v":146322.52158618844},146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,146322.52158618844,1755870.2590342609,null,null,"Outros",0.12562814070351799,{"$f":"X163/X164","v":0.25001875140635499},{"$f":"Z164*$Y163","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO164*$Y163","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,{"$f":"BE161","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H155:H163)","v":775061.06046604423},775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,775061.06046604423,9300732.7255925313,null,null,"Totais........................",{"$f":"SUM(X155:X163)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN60","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN61","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN62","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN63","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN64","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN65","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN66","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN67","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN68","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN69","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN70","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN71","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$60","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$61","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$62","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$63","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$64","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$65","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$66","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$67","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$68","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$69","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$70","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$71","v":0.502474874371859},null,null,"Totais........................",478,{"$f":"BE154","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H142+H154+H164","v":6189753.6147067044},6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,6189753.6147067044,74277043.37648046]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 3","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H127","v":"2026-01-01"},{"$f":"DATE(YEAR(H168),MONTH(H168)+1,DAY(H168))","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X145","v":"Ano 3"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X168","v":"Ano 3"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE145","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H168","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",null,"Funções","Cargo",{"$f":"Z169","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",null,"Funções","Cargo","Frota",{"$f":"Z169","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T147","v":"Ano 3"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B109","v":"Controle de Manutenção"},1256.751,0,0.45814129551406724,{"$f":"(C171+D171)*(E171/100*100+1)","v":1832.5205312785997},{"$f":"G163","v":624.71},{"$f":"(($F171*Z171)+($G171*AO171))*BE171","v":13205.52462387816},13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,13205.52462387816,{"$f":"SUM(H171:S171)","v":158466.29548653789},null,"Administração",{"$f":"B171","v":"Controle de Manutenção"},{"$f":"X109","v":1.1337868480725599E-2},{"$f":"X171/X186","v":0.11363636363636399},{"$f":"Z186*$Y171","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W171","v":"Controle de Manutenção"},{"$f":"AO186*$Y171","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN171","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BE164","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B110","v":"Gerente de Operação"},6981.95,0,0.45814129551406724,10180.669618214442,{"$f":"G171","v":624.71},{"$f":"(($F172*Z172)+($G172*AO172))*BE172","v":11613.945439985566},11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,139367.34527982675,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X172/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y172","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO186*$Y172","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,{"$f":"BE171","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B111","v":"Gerente Administrativo"},6981.95,0,0.45814129551406724,10180.669618214442,624.71,{"$f":"(($F173*Z173)+($G173*AO173))*BE173","v":11613.945439985566},11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,11613.945439985566,139367.34527982675,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X173/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y173","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO186*$Y173","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,{"$f":"BE172","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B112","v":"Assistente Administrativo"},1536.029,0,0.45814129551406724,2239.7473160071772,624.71,{"$f":"(($F174*Z174)+($G174*AO174))*BE174","v":15394.022310514729},15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,15394.022310514729,184728.26772617674,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X174/X186","v":0.11363636363636399},{"$f":"Z186*$Y174","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO186*$Y174","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,{"$f":"BE173","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B113","v":"Psicólogo"},3630.614,0,0.45814129551406724,5293.9482014715104,624.71,{"$f":"(($F175*Z175)+($G175*AO175))*BE175","v":6361.5509920578006},6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,76338.611904693622,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X175/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y175","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO186*$Y175","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,{"$f":"BE174","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B114","v":"Técnico Seg. do Trabalho"},1815.307,0,0.45814129551406724,2646.9741007357552,624.71,{"$f":"(($F176*Z176)+($G176*AO176))*BE176","v":21099.023996581527},21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,21099.023996581527,253188.28795897833,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X176/X186","v":0.13636363636363599},{"$f":"Z186*$Y176","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO186*$Y176","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,{"$f":"BE175","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B115","v":"Auxiliar de Compras"},2234.2240000000002,0,0.45814129551406724,3257.8142778286219,624.71,{"$f":"(($F177*Z177)+($G177*AO177))*BE177","v":4173.053305421231},4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,4173.053305421231,50076.639665054761,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X177/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y177","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO186*$Y177","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,{"$f":"BE176","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B116","v":"Assistente Financeiro"},2234.2240000000002,0,0.45814129551406724,3257.8142778286219,624.71,{"$f":"(($F178*Z178)+($G178*AO178))*BE178","v":8346.106610842482},8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,8346.106610842482,100153.27933010981,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X178/X186","v":4.5454545454545497E-2},{"$f":"Z186*$Y178","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO186*$Y178","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,{"$f":"BE177","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B117","v":"Auxiliar de CPD"},2234.2240000000002,0,0.45814129551406724,3257.8142778286219,624.71,{"$f":"(($F179*Z179)+($G179*AO179))*BE179","v":12519.159916263712},12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,12519.159916263712,150229.91899516454,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X179/X186","v":6.8181818181818205E-2},{"$f":"Z186*$Y179","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO186*$Y179","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,{"$f":"BE178","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B118","v":"Enc. de Depto.Pessoal"},3630.614,0,0.45814129551406724,5293.9482014715104,624.71,{"$f":"(($F180*Z180)+($G180*AO180))*BE180","v":6361.5509920578006},6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,76338.611904693622,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X180/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y180","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO186*$Y180","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,{"$f":"BE179","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B119","v":"Eletrônico"},2792.78,0,0.45814129551406724,4072.2678472857774,624.71,{"$f":"(($F181*Z181)+($G181*AO181))*BE181","v":15145.357140227601},15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,15145.357140227601,181744.28568273122,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X181/X186","v":6.8181818181818205E-2},{"$f":"Z186*$Y181","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO186*$Y181","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,{"$f":"BE180","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B120","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.45814129551406724,2239.7473160071772,624.71,{"$f":"(($F182*Z182)+($G182*AO182))*BE182","v":12315.217848411812},12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,12315.217848411812,147782.61418094177,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X182/X186","v":9.0909090909090898E-2},{"$f":"Z186*$Y182","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO186*$Y182","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,{"$f":"BE181","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B121","v":"Contador"},3630.614,0,0.45814129551406724,5293.9482014715104,624.71,{"$f":"(($F183*Z183)+($G183*AO183))*BE183","v":6361.5509920578006},6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,6361.5509920578006,76338.611904693622,null,null,"Contador",2.26757369614512E-3,{"$f":"X183/X186","v":2.27272727272727E-2},{"$f":"Z186*$Y183","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO186*$Y183","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,{"$f":"BE182","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B122","v":"Auxiliar Contabilidade"},1536.029,0,0.45814129551406724,2239.7473160071772,624.71,{"$f":"(($F184*Z184)+($G184*AO184))*BE184","v":6157.6089242059061},6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,6157.6089242059061,73891.307090470887,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X184/X186","v":4.5454545454545497E-2},{"$f":"Z186*$Y184","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO186*$Y184","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,{"$f":"BE183","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B123","v":"Outros"},2792.78,0,0.45814129551406724,4072.2678472857774,624.71,{"$f":"(($F185*Z185)+($G185*AO185))*BE185","v":40387.619040606965},40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,40387.619040606965,484651.42848728347,null,null,"Outros",1.8140589569161002E-2,{"$f":"X185/X186","v":0.18181818181818199},{"$f":"Z186*$Y185","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO186*$Y185","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,{"$f":"BE184","v":474},474,474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H171:H185)","v":191055.23757309868},191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,191055.23757309868,2292662.850877184,null,null,"Totais.........................",{"$f":"SUM(X171:X185)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO60","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO61","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO62","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO63","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO64","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO65","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO66","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO67","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO68","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO69","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO70","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO71","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$60","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$61","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$62","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$63","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$64","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$65","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$66","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$67","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$68","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$69","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$70","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$71","v":9.9773242630385506E-2},null,null,"Totais.........................",478,{"$f":"BE164","v":474},474,474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G188","v":"Ano 4"},null,null,null,null,{"$f":"F187","v":"Ano 4"},null,null,null,null,{"$f":"K187","v":"Ano 4"},null,null,null,null,{"$f":"P187","v":"Ano 4"},null,null,null,null,null,{"$f":"U187","v":"Ano 4"},null,null,null,null,{"$f":"AA187","v":"Ano 4"},null,null,null,null,{"$f":"AF187","v":"Ano 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK187","v":"Ano 4"},null,null,null,null,{"$f":"BE187","v":"Ano 4"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 4","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z188","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO188","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S168),MONTH(S168)+1,DAY(S168))","v":"2027-01-01"},{"$f":"DATE(YEAR(H189),MONTH(H189)+1,DAY(H189))","v":"2027-02-01"},"2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U187","v":"Ano 4"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z189","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X189","v":"Ano 4"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO189","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE187","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H189","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z190","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P187","v":"Ano 4"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z190","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C130","v":1396.39},0,{"$f":"Enc.Sociais!B39","v":0.51506354981393077},{"$f":"(C192+D192)*(E192/100*100+1)","v":2115.6195903246753},{"$f":"G130","v":624.71},{"$f":"(($F192*Z192)+($G192*AO192))*BE192","v":335233.83590502467},335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,335233.83590502467,{"$f":"SUM(H192:S192)","v":4022806.0308602969},null,"Motorista",{"$f":"B192","v":"Miniônibus"},{"$f":"X130","v":2.5049999999999999},{"$f":"X192/X197","v":1},{"$f":"Z197*$Y192+Z188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W192","v":"Miniônibus"},{"$f":"AO197*$Y192+AO188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W192","v":"Miniônibus"},{"$f":"BD130","v":52},{"$f":"BP130","v":49},{"$f":"BE192","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C131","v":1396.39},0,{"$f":"E192","v":0.51506354981393077},2115.6195903246753,{"$f":"G192","v":624.71},{"$f":"(($F193*Z193)+($G193*AO193))*BE193","v":2305587.8102039453},2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,2305587.8102039453,27667053.722447351,null,null,"Ônibus Básico",{"$f":"X192","v":2.5049999999999999},{"$f":"X193/X197","v":1},{"$f":"Z197*$Y193+Z188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO197*$Y193+AO188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE193","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C132","v":1396.39},0,{"$f":"E192","v":0.51506354981393077},2115.6195903246753,624.71,{"$f":"(($F194*Z194)+($G194*AO194))*BE194","v":602052.60325800348},602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,602052.60325800348,7224631.2390960418,null,null,"Padron",2.5049999999999999,{"$f":"X194/X197","v":1},{"$f":"Z197*$Y194+Z188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO197*$Y194+AO188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE194","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C133","v":1396.39},0,{"$f":"E192","v":0.51506354981393077},2115.6195903246753,624.71,{"$f":"(($F195*Z195)+($G195*AO195))*BE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X195/X197","v":1},{"$f":"Z197*$Y195+Z188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO197*$Y195+AO188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE195","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C134","v":1396.39},0,{"$f":"E192","v":0.51506354981393077},2115.6195903246753,624.71,{"$f":"(($F196*Z196)+($G196*AO196))*BE196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X196/X197","v":1},{"$f":"Z197*$Y196+Z188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO197*$Y196+AO188","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE196","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H192:H196)","v":3242874.2493669735},3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,3242874.2493669735,38914490.992403686,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK77","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK78","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK79","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK80","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK81","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK82","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK83","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK84","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK85","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK86","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK87","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK88","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$77","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$78","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$79","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$80","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$81","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$82","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$83","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$84","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$85","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$86","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$87","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$88","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD192:BD196)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C136","v":787.52},0,{"$f":"E192","v":0.51506354981393077},{"$f":"(C198+D198)*(E198/100*100+1)","v":1193.1428467494668},624.71,{"$f":"(($F198*Z198)+($G198*AO198))*BE198","v":222384.11944254124},222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,222384.11944254124,{"$f":"SUM(H198:S198)","v":2668609.4333104943},null,"Cobrador",{"$f":"B198","v":"Miniônibus"},{"$f":"X136","v":2.5049999999999999},{"$f":"X198/X203","v":1},{"$f":"Z203*$Y198+Z189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO203*$Y198+AO189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD136","v":92},{"$f":"BP136","v":49},{"$f":"BE198","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C137","v":787.52},0,{"$f":"E192","v":0.51506354981393077},1193.1428467494668,624.71,{"$f":"(($F199*Z199)+($G199*AO199))*BE199","v":1529458.1275946205},1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,1529458.1275946205,18353497.531135444,null,null,"Ônibus Básico",{"$f":"X198","v":2.5049999999999999},{"$f":"X199/X203","v":1},{"$f":"Z203*$Y199+Z189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO203*$Y199+AO189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,337,{"$f":"BE199","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C138","v":787.52},0,{"$f":"E192","v":0.51506354981393077},1193.1428467494668,624.71,{"$f":"(($F200*Z200)+($G200*AO200))*BE200","v":399383.72471313528},399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,399383.72471313528,4792604.6965576243,null,null,"Padron",2.5049999999999999,{"$f":"X200/X203","v":1},{"$f":"Z203*$Y200+Z189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO203*$Y200+AO189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE200","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C139","v":787.52},0,{"$f":"E192","v":0.51506354981393077},1193.1428467494668,624.71,{"$f":"(($F201*Z201)+($G201*AO201))*BE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X201/X203","v":1},{"$f":"Z203*$Y201+Z189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO203*$Y201+AO189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE201","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C140","v":787.52},0,{"$f":"E192","v":0.51506354981393077},1193.1428467494668,624.71,{"$f":"(($F202*Z202)+($G202*AO202))*BE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X202/X203","v":1},{"$f":"Z203*$Y202+Z189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO203*$Y202+AO189","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE202","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H198:H202)","v":2151225.9717502967},2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,2151225.9717502967,25814711.66100356,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL77","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL78","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL79","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL80","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL81","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL82","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL83","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL84","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL85","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL86","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL87","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL88","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$77","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$78","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$79","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$80","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$81","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$82","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$83","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$84","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$85","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$86","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$87","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$88","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD198:BD202)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H197+H203","v":5394100.2211172702},5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,5394100.2211172702,64729202.653407246]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 4","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H189","v":"2027-01-01"},{"$f":"DATE(YEAR(H207),MONTH(H207)+1,DAY(H207))","v":"2027-02-01"},"2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U187","v":"Ano 4"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X207","v":"Ano 4"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE189","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H207","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",null,"Funções","Cargo",{"$f":"Z208","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",null,"Funções","Cargo","Frota",{"$f":"Z208","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T191","v":"Ano 4"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B148","v":"Fiscal"},1536.029,0,0.51506354981393077,{"$f":"(C210+D210)*(E210/100*100+1)","v":2327.1815493571426},{"$f":"G163","v":624.71},{"$f":"(($F210*Z210)+($G210*AO210))*BE210","v":69959.829719764282},69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,69959.829719764282,{"$f":"SUM(H210:S210)","v":839517.95663717145},null,"Controle Operacional",{"$f":"B210","v":"Fiscal"},{"$f":"X148","v":0.05},{"$f":"X210/X216","v":0.40770333947961501},{"$f":"Z216*$Y210","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W210","v":"Fiscal"},{"$f":"AO216*$Y210","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN210","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BP148","v":474},{"$f":"BE210","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B149","v":"Inspetores de Tráfego"},1256.751,0,0.51506354981393077,1904.0576312922074,{"$f":"G210","v":624.71},{"$f":"(($F211*Z211)+($G211*AO211))*BE211","v":35959.075716975189},35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,35959.075716975189,431508.90860370238,null,null,"Inspetores de Tráfego",0.03,{"$f":"X211/X216","v":0.24462200368776901},{"$f":"Z216*$Y211","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO216*$Y211","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,474,{"$f":"BE211","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B150","v":"Chefe de tráfego"},3490.9749999999999,0,0.51506354981393077,5289.0489758116873,624.71,{"$f":"(($F212*Z212)+($G212*AO212))*BE212","v":21023.413159010546},21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,252280.95790812661,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X212/X216","v":6.1155500921942198E-2},{"$f":"Z216*$Y212","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO216*$Y212","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,474,{"$f":"BE212","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B151","v":"Programadores"},1536.029,0,0.51506354981393077,2327.1815493571426,624.71,{"$f":"(($F213*Z213)+($G213*AO213))*BE213","v":10493.974457964641},10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,10493.974457964641,125927.69349557567,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X213/X216","v":6.1155500921942198E-2},{"$f":"Z216*$Y213","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO216*$Y213","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,474,{"$f":"BE213","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B152","v":"Escaladores"},2513.502,0,0.51506354981393077,3808.1152625844147,624.71,{"$f":"(($F214*Z214)+($G214*AO214))*BE214","v":10558.588816407091},10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,10558.588816407091,126703.0657968851,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X214/X216","v":4.0975209997951199E-2},{"$f":"Z216*$Y214","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO216*$Y214","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,474,{"$f":"BE214","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B153","v":"Auxiliares"},1117.1120000000001,0,0.51506354981393077,1692.4956722597401,624.71,{"$f":"(($F215*Z215)+($G215*AO215))*BE215","v":24837.184416733835},24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,24837.184416733835,298046.21300080599,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X215/X216","v":0.184388444990781},{"$f":"Z216*$Y215","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO216*$Y215","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,474,{"$f":"BE215","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B154","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H210:H215)","v":172832.06628685558},172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,172832.06628685558,2073984.7954422671,null,null,"Totais........................",{"$f":"SUM(X210:X215)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM77","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM78","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM79","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM80","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM81","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM82","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM83","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM84","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM85","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM86","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM87","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM88","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$77","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$78","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$79","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$80","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$81","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$82","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$83","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$84","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$85","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$86","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$87","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$88","v":0.122638190954774},null,null,"Totais........................",478,474,{"$f":"BE216","v":474},474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C155","v":3490.9749999999999},0,0.51506354981393077,{"$f":"(C217+D217)*(E217/100*100+1)","v":5289.0489758116873},{"$f":"G215","v":624.71},{"$f":"(($F217*Z217)+($G217*AO217))*BE217","v":21023.413159010546},21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,21023.413159010546,{"$f":"SUM(H217:S217)","v":252280.95790812661},null,"Manutenção","Chefe de Manutenção",{"$f":"X155","v":7.4999999999999997E-3},{"$f":"X217/X226","v":1.49261194589594E-2},{"$f":"Z226*$Y217","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO226*$Y217","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,474,{"$f":"BE217","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C156","v":2094.585},0,0.51506354981393077,3173.4293854870125,{"$f":"G217","v":624.71},{"$f":"(($F218*Z218)+($G218*AO218))*BE218","v":162842.84038681004},162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,162842.84038681004,1954114.0846417204,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X218/X226","v":0.18001350101257599},{"$f":"Z226*$Y218","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO226*$Y218","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,474,{"$f":"BE218","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C157","v":1256.751},0,0.51506354981393077,1904.0576312922074,624.71,{"$f":"(($F219*Z219)+($G219*AO219))*BE219","v":108419.32376977449},108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,108419.32376977449,1301031.885237294,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X219/X226","v":0.18001350101257599},{"$f":"Z226*$Y219","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO226*$Y219","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,474,{"$f":"BE219","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C158","v":2094.585},0,0.51506354981393077,3173.4293854870125,624.71,{"$f":"(($F220*Z220)+($G220*AO220))*BE220","v":113085.30582417363},113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,113085.30582417363,1357023.6698900836,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X220/X226","v":0.12500937570317799},{"$f":"Z226*$Y220","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO226*$Y220","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,474,{"$f":"BE220","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C159","v":1396.39},0,0.51506354981393077,2115.6195903246753,624.71,{"$f":"(($F221*Z221)+($G221*AO221))*BE221","v":22845.260253008273},22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,22845.260253008273,274143.12303609931,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X221/X226","v":3.5002625196889799E-2},{"$f":"Z226*$Y221","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO226*$Y221","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,474,{"$f":"BE221","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C160","v":2373.8629999999998},0,0.51506354981393077,3596.553303551947,624.71,{"$f":"(($F222*Z222)+($G222*AO222))*BE222","v":125683.34207811703},125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,125683.34207811703,1508200.1049374042,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X222/X226","v":0.12500937570317799},{"$f":"Z226*$Y222","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO226*$Y222","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,474,{"$f":"BE222","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C161","v":2373.8629999999998},0,0.51506354981393077,3596.553303551947,624.71,{"$f":"(($F223*Z223)+($G223*AO223))*BE223","v":60328.00419749612},60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,60328.00419749612,723936.05036995339,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X223/X226","v":6.0004500337525302E-2},{"$f":"Z226*$Y223","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO226*$Y223","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,474,{"$f":"BE223","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C162","v":2792.78},null,0.51506354981393077,4231.2391806493506,624.71,{"$f":"(($F224*Z224)+($G224*AO224))*BE224","v":34699.295150167702},34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,34699.295150167702,416391.54180201254,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X224/X226","v":3.0002250168762699E-2},{"$f":"Z226*$Y224","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO226*$Y224","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,474,{"$f":"BE224","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D163","v":0},0.51506354981393077,1904.0576312922074,{"$f":"G223","v":624.71},{"$f":"(($F225*Z225)+($G225*AO225))*BE225","v":150582.39412468721},150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,150582.39412468721,1806988.7294962464,null,null,"Outros",0.12562814070351799,{"$f":"X225/X226","v":0.25001875140635499},{"$f":"Z226*$Y225","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO226*$Y225","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,474,{"$f":"BE225","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H217:H225)","v":799509.17894324497},799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,799509.17894324497,9594110.1473189406,null,null,"Totais........................",{"$f":"SUM(X217:X225)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN77","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN78","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN79","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN80","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN81","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN82","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN83","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN84","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN85","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN86","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN87","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN88","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$77","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$78","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$79","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$80","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$81","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$82","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$83","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$84","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$85","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$86","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$87","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$88","v":0.502474874371859},null,null,"Totais........................",478,474,{"$f":"BE226","v":474},474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H204+H216+H226","v":6366441.4663473703},6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,6366441.4663473703,76397297.596168458]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 4","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H189","v":"2027-01-01"},{"$f":"DATE(YEAR(H230),MONTH(H230)+1,DAY(H230))","v":"2027-02-01"},"2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X207","v":"Ano 4"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X230","v":"Ano 4"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE207","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H230","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",null,"Funções","Cargo",{"$f":"Z231","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",null,"Funções","Cargo","Frota",{"$f":"Z231","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T209","v":"Ano 4"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B171","v":"Controle de Manutenção"},1256.751,0,0.51506354981393077,{"$f":"(C233+D233)*(E233/100*100+1)","v":1904.0576312922074},{"$f":"G225","v":624.71},{"$f":"(($F233*Z233)+($G233*AO233))*BE233","v":13589.975705583944},13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,13589.975705583944,{"$f":"SUM(H233:S233)","v":163079.70846700732},null,"Administração",{"$f":"B233","v":"Controle de Manutenção"},{"$f":"X171","v":1.1337868480725599E-2},{"$f":"X233/X248","v":0.11363636363636399},{"$f":"Z248*$Y233","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W233","v":"Controle de Manutenção"},{"$f":"AO248*$Y233","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN233","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BP171","v":474},{"$f":"BE233","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B172","v":"Gerente de Operação"},6981.95,0,0.51506354981393077,10578.097951623375,{"$f":"G233","v":624.71},{"$f":"(($F234*Z234)+($G234*AO234))*BE234","v":12041.113308547549},12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,144493.35970257057,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X234/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y234","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO248*$Y234","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,474,{"$f":"BE234","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B173","v":"Gerente Administrativo"},6981.95,0,0.51506354981393077,10578.097951623375,624.71,{"$f":"(($F235*Z235)+($G235*AO235))*BE235","v":12041.113308547549},12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,12041.113308547549,144493.35970257057,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X235/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y235","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO248*$Y235","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,474,{"$f":"BE235","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B174","v":"Assistente Administrativo"},1536.029,0,0.51506354981393077,2327.1815493571426,624.71,{"$f":"(($F236*Z236)+($G236*AO236))*BE236","v":15863.906965932911},15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,15863.906965932911,190366.88359119499,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X236/X248","v":0.11363636363636399},{"$f":"Z248*$Y236","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO248*$Y236","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,474,{"$f":"BE236","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B175","v":"Psicólogo"},3630.614,0,0.51506354981393077,5500.6109348441551,624.71,{"$f":"(($F237*Z237)+($G237*AO237))*BE237","v":6583.67828371003},6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,79004.139404520378,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X237/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y237","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO248*$Y237","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,474,{"$f":"BE237","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B176","v":"Técnico Seg. do Trabalho"},1815.307,0,0.51506354981393077,2750.3054674220775,624.71,{"$f":"(($F238*Z238)+($G238*AO238))*BE238","v":21765.405871538216},21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,21765.405871538216,261184.87045845858,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X238/X248","v":0.13636363636363599},{"$f":"Z248*$Y238","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO248*$Y238","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,474,{"$f":"BE238","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B177","v":"Auxiliar de Compras"},2234.2240000000002,0,0.51506354981393077,3384.9913445194802,624.71,{"$f":"(($F239*Z239)+($G239*AO239))*BE239","v":4309.7470233610647},4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,4309.7470233610647,51716.964280332781,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X239/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y239","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO248*$Y239","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,474,{"$f":"BE239","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B178","v":"Assistente Financeiro"},2234.2240000000002,0,0.51506354981393077,3384.9913445194802,624.71,{"$f":"(($F240*Z240)+($G240*AO240))*BE240","v":8619.4940467221495},8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,8619.4940467221495,103433.92856066576,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X240/X248","v":4.5454545454545497E-2},{"$f":"Z248*$Y240","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO248*$Y240","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,474,{"$f":"BE240","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B179","v":"Auxiliar de CPD"},2234.2240000000002,0,0.51506354981393077,3384.9913445194802,624.71,{"$f":"(($F241*Z241)+($G241*AO241))*BE241","v":12929.241070083215},12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,12929.241070083215,155150.89284099857,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X241/X248","v":6.8181818181818205E-2},{"$f":"Z248*$Y241","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO248*$Y241","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,474,{"$f":"BE241","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B180","v":"Enc. de Depto.Pessoal"},3630.614,0,0.51506354981393077,5500.6109348441551,624.71,{"$f":"(($F242*Z242)+($G242*AO242))*BE242","v":6583.67828371003},6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,79004.139404520378,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X242/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y242","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO248*$Y242","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,474,{"$f":"BE242","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B181","v":"Eletrônico"},2792.78,0,0.51506354981393077,4231.2391806493506,624.71,{"$f":"(($F243*Z243)+($G243*AO243))*BE243","v":15657.95858250198},15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,15657.95858250198,187895.50299002373,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X243/X248","v":6.8181818181818205E-2},{"$f":"Z248*$Y243","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO248*$Y243","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,474,{"$f":"BE243","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B182","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.51506354981393077,2327.1815493571426,624.71,{"$f":"(($F244*Z244)+($G244*AO244))*BE244","v":12691.125572746358},12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,12691.125572746358,152293.50687295629,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X244/X248","v":9.0909090909090898E-2},{"$f":"Z248*$Y244","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO248*$Y244","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,474,{"$f":"BE244","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B183","v":"Contador"},3630.614,0,0.51506354981393077,5500.6109348441551,624.71,{"$f":"(($F245*Z245)+($G245*AO245))*BE245","v":6583.67828371003},6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,6583.67828371003,79004.139404520378,null,null,"Contador",2.26757369614512E-3,{"$f":"X245/X248","v":2.27272727272727E-2},{"$f":"Z248*$Y245","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO248*$Y245","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,474,{"$f":"BE245","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B184","v":"Auxiliar Contabilidade"},1536.029,0,0.51506354981393077,2327.1815493571426,624.71,{"$f":"(($F246*Z246)+($G246*AO246))*BE246","v":6345.5627863731788},6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,6345.5627863731788,76146.753436478146,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X246/X248","v":4.5454545454545497E-2},{"$f":"Z248*$Y246","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO248*$Y246","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,474,{"$f":"BE246","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B185","v":"Outros"},2792.78,0,0.51506354981393077,4231.2391806493506,624.71,{"$f":"(($F247*Z247)+($G247*AO247))*BE247","v":41754.55622000531},41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,41754.55622000531,501054.67464006384,null,null,"Outros",1.8140589569161002E-2,{"$f":"X247/X248","v":0.18181818181818199},{"$f":"Z248*$Y247","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO248*$Y247","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,474,{"$f":"BE247","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H233:H247)","v":197360.23531307356},197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,197360.23531307356,2368322.823756882,null,null,"Totais.........................",{"$f":"SUM(X233:X247)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO77","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO78","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO79","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO80","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO81","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO82","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO83","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO84","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO85","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO86","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO87","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO88","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$77","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$78","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$79","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$80","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$81","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$82","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$83","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$84","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$85","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$86","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$87","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$88","v":9.9773242630385506E-2},null,null,"Totais.........................",478,474,{"$f":"BE248","v":474},474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G250","v":"Ano 5"},null,null,null,null,{"$f":"F249","v":"Ano 5"},null,null,null,null,{"$f":"K249","v":"Ano 5"},null,null,null,null,{"$f":"P249","v":"Ano 5"},null,null,null,null,null,{"$f":"U249","v":"Ano 5"},null,null,null,null,{"$f":"AA249","v":"Ano 5"},null,null,null,null,{"$f":"AF249","v":"Ano 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK249","v":"Ano 5"},null,null,null,null,{"$f":"BE249","v":"Ano 5"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 5","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z250","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO250","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S230),MONTH(S230)+1,DAY(S230))","v":"2028-01-01"},{"$f":"DATE(YEAR(H251),MONTH(H251)+1,DAY(H251))","v":"2028-02-01"},"2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U249","v":"Ano 5"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z251","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X251","v":"Ano 5"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO251","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE249","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H251","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z252","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P249","v":"Ano 5"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z252","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C192","v":1396.39},0,{"$f":"Enc.Sociais!B40","v":0.57198580411379429},{"$f":"(C254+D254)*(E254/100*100+1)","v":2195.1052570064617},{"$f":"G192","v":624.71},{"$f":"(($F254*Z254)+($G254*AO254))*BE254","v":344957.58776147425},344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,{"$f":"SUM(H254:S254)","v":4139491.0531376912},null,"Motorista",{"$f":"B254","v":"Miniônibus"},{"$f":"X192","v":2.5049999999999999},{"$f":"X254/X259","v":1},{"$f":"Z259*$Y254+Z250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W254","v":"Miniônibus"},{"$f":"AO259*$Y254+AO250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W254","v":"Miniônibus"},{"$f":"BD192","v":52},{"$f":"BP192","v":49},{"$f":"BE254","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C193","v":1396.39},0,0.57198580411379429,2195.1052570064617,{"$f":"G254","v":624.71},{"$f":"(($F255*Z255)+($G255*AO255))*BE255","v":2372463.4097064659},2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,28469560.916477591,null,null,"Ônibus Básico",{"$f":"X254","v":2.5049999999999999},{"$f":"X255/X259","v":1},{"$f":"Z259*$Y255+Z250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO259*$Y255+AO250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE255","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C194","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F256*Z256)+($G256*AO256))*BE256","v":619515.66781652521},619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,7434188.013798303,null,null,"Padron",2.5049999999999999,{"$f":"X256/X259","v":1},{"$f":"Z259*$Y256+Z250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO259*$Y256+AO250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE256","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C195","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F257*Z257)+($G257*AO257))*BE257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X257/X259","v":1},{"$f":"Z259*$Y257+Z250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO259*$Y257+AO250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE257","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C196","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F258*Z258)+($G258*AO258))*BE258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X258/X259","v":1},{"$f":"Z259*$Y258+Z250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO259*$Y258+AO250","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE258","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H254:H258)","v":3336936.6652844655},3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,40043239.983413585,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK94","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK95","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK96","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK97","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK98","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK99","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK100","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK101","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK102","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK103","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK104","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK105","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$94","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$95","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$96","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$97","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$98","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$99","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$100","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$101","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$102","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$103","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$104","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$105","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD254:BD258)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C198","v":787.52},0,0.57198580411379429,{"$f":"(C260+D260)*(E260/100*100+1)","v":1237.9702604556953},624.71,{"$f":"(($F260*Z260)+($G260*AO260))*BE260","v":227868.00937443078},227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,{"$f":"SUM(H260:S260)","v":2734416.11249317},null,"Cobrador",{"$f":"B260","v":"Miniônibus"},{"$f":"X198","v":2.5049999999999999},{"$f":"X260/X265","v":1},{"$f":"Z265*$Y260+Z251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO265*$Y260+AO251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD198","v":92},{"$f":"BP198","v":49},{"$f":"BE260","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C199","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F261*Z261)+($G261*AO261))*BE261","v":1567173.8603914934},1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,18806086.324697923,null,null,"Ônibus Básico",{"$f":"X260","v":2.5049999999999999},{"$f":"X261/X265","v":1},{"$f":"Z265*$Y261+Z251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO265*$Y261+AO251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,337,{"$f":"BE261","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C200","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F262*Z262)+($G262*AO262))*BE262","v":409232.34336632467},409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,4910788.120395897,null,null,"Padron",2.5049999999999999,{"$f":"X262/X265","v":1},{"$f":"Z265*$Y262+Z251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO265*$Y262+AO251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE262","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C201","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F263*Z263)+($G263*AO263))*BE263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X263/X265","v":1},{"$f":"Z265*$Y263+Z251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO265*$Y263+AO251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE263","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C202","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F264*Z264)+($G264*AO264))*BE264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X264/X265","v":1},{"$f":"Z265*$Y264+Z251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO265*$Y264+AO251","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE264","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H260:H264)","v":2204274.2131322492},2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,26451290.55758699,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL94","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL95","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL96","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL97","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL98","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL99","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL100","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL101","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL102","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL103","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL104","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL105","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$94","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$95","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$96","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$97","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$98","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$99","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$100","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$101","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$102","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$103","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$104","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$105","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD260:BD264)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H259+H265","v":5541210.8784167152},5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,66494530.541000575]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 5","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H251","v":"2028-01-01"},{"$f":"DATE(YEAR(H269),MONTH(H269)+1,DAY(H269))","v":"2028-02-01"},"2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U249","v":"Ano 5"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X269","v":"Ano 5"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE251","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H269","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01",null,"Funções","Cargo",{"$f":"Z270","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01",null,"Funções","Cargo","Frota",{"$f":"Z270","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T253","v":"Ano 5"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B210","v":"Fiscal"},1536.029,0,0.57198580411379429,{"$f":"(C272+D272)*(E272/100*100+1)","v":2414.6157827071074},{"$f":"G225","v":624.71},{"$f":"(($F272*Z272)+($G272*AO272))*BE272","v":72032.021050158452},72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,{"$f":"SUM(H272:S272)","v":864384.25260190119},null,"Controle Operacional",{"$f":"B272","v":"Fiscal"},{"$f":"X210","v":0.05},{"$f":"X272/X278","v":0.40770333947961501},{"$f":"Z278*$Y272","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W272","v":"Fiscal"},{"$f":"AO278*$Y272","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN272","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BP210","v":474},{"$f":"BE272","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B211","v":"Inspetores de Tráfego"},1256.751,0,0.57198580411379429,1975.5947313058152,{"$f":"G272","v":624.71},{"$f":"(($F273*Z273)+($G273*AO273))*BE273","v":36976.333279168692},36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,443715.99935002433,null,null,"Inspetores de Tráfego",0.03,{"$f":"X273/X278","v":0.24462200368776901},{"$f":"Z278*$Y273","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO278*$Y273","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,474,{"$f":"BE273","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B212","v":"Chefe de tráfego"},3490.9749999999999,0,0.57198580411379429,5487.7631425161535,624.71,{"$f":"(($F274*Z274)+($G274*AO274))*BE274","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,260758.10425973914,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X274/X278","v":6.1155500921942198E-2},{"$f":"Z278*$Y274","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO278*$Y274","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,474,{"$f":"BE274","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B213","v":"Programadores"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F275*Z275)+($G275*AO275))*BE275","v":10804.803157523766},10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,129657.63789028522,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X275/X278","v":6.1155500921942198E-2},{"$f":"Z278*$Y275","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO278*$Y275","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,474,{"$f":"BE275","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B214","v":"Escaladores"},2513.502,0,0.57198580411379429,3951.1894626116305,624.71,{"$f":"(($F276*Z276)+($G276*AO276))*BE276","v":10899.378619486992},10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,130792.54343384389,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X276/X278","v":4.0975209997951199E-2},{"$f":"Z278*$Y276","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO278*$Y276","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,474,{"$f":"BE276","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B215","v":"Auxiliares"},1117.1120000000001,0,0.57198580411379429,1756.0842056051692,624.71,{"$f":"(($F277*Z277)+($G277*AO277))*BE277","v":25518.76402289364},25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,306225.16827472369,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X277/X278","v":0.184388444990781},{"$f":"Z278*$Y277","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO278*$Y277","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,474,{"$f":"BE277","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B216","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H272:H277)","v":177961.14215087649},177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,2135533.7058105171,null,null,"Totais........................",{"$f":"SUM(X272:X277)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM94","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM95","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM96","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM97","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM98","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM99","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM100","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM101","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM102","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM103","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM104","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM105","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$94","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$95","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$96","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$97","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$98","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$99","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$100","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$101","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$102","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$103","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$104","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$105","v":0.122638190954774},null,null,"Totais........................",478,474,{"$f":"BE278","v":474},474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C217","v":3490.9749999999999},0,0.57198580411379429,{"$f":"(C279+D279)*(E279/100*100+1)","v":5487.7631425161535},{"$f":"G277","v":624.71},{"$f":"(($F279*Z279)+($G279*AO279))*BE279","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,{"$f":"SUM(H279:S279)","v":260758.10425973914},null,"Manutenção","Chefe de Manutenção",{"$f":"X217","v":7.4999999999999997E-3},{"$f":"X279/X288","v":1.49261194589594E-2},{"$f":"Z288*$Y279","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO288*$Y279","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,474,{"$f":"BE279","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C218","v":2094.585},0,0.57198580411379429,3292.6578855096923,{"$f":"G279","v":624.71},{"$f":"(($F280*Z280)+($G280*AO280))*BE280","v":167954.68743300857},167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,2015456.2491961028,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X280/X288","v":0.18001350101257599},{"$f":"Z288*$Y280","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO288*$Y280","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,474,{"$f":"BE280","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C219","v":1256.751},0,0.57198580411379429,1975.5947313058152,624.71,{"$f":"(($F281*Z281)+($G281*AO281))*BE281","v":111486.43199749359},111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,1337837.1839699231,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X281/X288","v":0.18001350101257599},{"$f":"Z288*$Y281","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO288*$Y281","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,474,{"$f":"BE281","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C220","v":2094.585},0,0.57198580411379429,3292.6578855096923,624.71,{"$f":"(($F282*Z282)+($G282*AO282))*BE282","v":116635.19960625593},116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,1399622.395275071,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X282/X288","v":0.12500937570317799},{"$f":"Z288*$Y282","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO288*$Y282","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,474,{"$f":"BE282","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C221","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F283*Z283)+($G283*AO283))*BE283","v":23507.907092330301},23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,282094.88510796364,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X283/X288","v":3.5002625196889799E-2},{"$f":"Z288*$Y283","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO288*$Y283","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,474,{"$f":"BE283","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C222","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F284*Z284)+($G284*AO284))*BE284","v":129706.55503114365},129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,1556478.6603737234,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X284/X288","v":0.12500937570317799},{"$f":"Z288*$Y284","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO288*$Y284","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,474,{"$f":"BE284","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C223","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F285*Z285)+($G285*AO285))*BE285","v":62259.146414948897},62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,747109.75697938667,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X285/X288","v":6.0004500337525302E-2},{"$f":"Z288*$Y285","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO288*$Y285","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,474,{"$f":"BE285","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C224","v":2792.78},null,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F286*Z286)+($G286*AO286))*BE286","v":35835.261160434027},35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,430023.13392520841,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X286/X288","v":3.0002250168762699E-2},{"$f":"Z288*$Y286","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO288*$Y286","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,474,{"$f":"BE286","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D225","v":0},0.57198580411379429,1975.5947313058152,{"$f":"G285","v":624.71},{"$f":"(($F287*Z287)+($G287*AO287))*BE287","v":154842.26666318599},154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,1858107.199958232,null,null,"Outros",0.12562814070351799,{"$f":"X287/X288","v":0.25001875140635499},{"$f":"Z288*$Y287","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO288*$Y287","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,474,{"$f":"BE287","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H279:H287)","v":823957.29742044583},823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,9887487.56904535,null,null,"Totais........................",{"$f":"SUM(X279:X287)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN94","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN95","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN96","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN97","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN98","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN99","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN100","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN101","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN102","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN103","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN104","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN105","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$94","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$95","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$96","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$97","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$98","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$99","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$100","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$101","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$102","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$103","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$104","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$105","v":0.502474874371859},null,null,"Totais........................",478,474,{"$f":"BE288","v":474},474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H266+H278+H288","v":6543129.3179880371},6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,78517551.815856442]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 5","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H251","v":"2028-01-01"},{"$f":"DATE(YEAR(H292),MONTH(H292)+1,DAY(H292))","v":"2028-02-01"},"2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X269","v":"Ano 5"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X292","v":"Ano 5"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE269","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H292","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01",null,"Funções","Cargo",{"$f":"Z293","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01",null,"Funções","Cargo","Frota",{"$f":"Z293","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T271","v":"Ano 5"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B233","v":"Controle de Manutenção"},1256.751,0,0.57198580411379429,{"$f":"(C295+D295)*(E295/100*100+1)","v":1975.5947313058152},{"$f":"G287","v":624.71},{"$f":"(($F295*Z295)+($G295*AO295))*BE295","v":13974.426787289727},13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,{"$f":"SUM(H295:S295)","v":167693.12144747676},null,"Administração",{"$f":"B295","v":"Controle de Manutenção"},{"$f":"X233","v":1.1337868480725599E-2},{"$f":"X295/X310","v":0.11363636363636399},{"$f":"Z310*$Y295","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W295","v":"Controle de Manutenção"},{"$f":"AO310*$Y295","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN295","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BP233","v":474},{"$f":"BE295","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B234","v":"Gerente de Operação"},6981.95,0,0.57198580411379429,10975.526285032307,{"$f":"G295","v":624.71},{"$f":"(($F296*Z296)+($G296*AO296))*BE296","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X296/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y296","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO310*$Y296","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,474,{"$f":"BE296","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B235","v":"Gerente Administrativo"},6981.95,0,0.57198580411379429,10975.526285032307,624.71,{"$f":"(($F297*Z297)+($G297*AO297))*BE297","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X297/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y297","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO310*$Y297","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,474,{"$f":"BE297","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B236","v":"Assistente Administrativo"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F298*Z298)+($G298*AO298))*BE298","v":16333.791621351087},16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,196005.49945621306,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X298/X310","v":0.11363636363636399},{"$f":"Z310*$Y298","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO310*$Y298","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,474,{"$f":"BE298","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B237","v":"Psicólogo"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F299*Z299)+($G299*AO299))*BE299","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X299/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y299","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO310*$Y299","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,474,{"$f":"BE299","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B238","v":"Técnico Seg. do Trabalho"},1815.307,0,0.57198580411379429,2853.6368341083999,624.71,{"$f":"(($F300*Z300)+($G300*AO300))*BE300","v":22431.787746494905},22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,269181.45295793883,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X300/X310","v":0.13636363636363599},{"$f":"Z310*$Y300","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO310*$Y300","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,474,{"$f":"BE300","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B239","v":"Auxiliar de Compras"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F301*Z301)+($G301*AO301))*BE301","v":4446.4407413008985},4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,53357.288895610771,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X301/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y301","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO310*$Y301","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,474,{"$f":"BE301","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B240","v":"Assistente Financeiro"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F302*Z302)+($G302*AO302))*BE302","v":8892.8814826018188},8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,106714.57779122183,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X302/X310","v":4.5454545454545497E-2},{"$f":"Z310*$Y302","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO310*$Y302","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,474,{"$f":"BE302","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B241","v":"Auxiliar de CPD"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F303*Z303)+($G303*AO303))*BE303","v":13339.322223902716},13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,160071.86668683254,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X303/X310","v":6.8181818181818205E-2},{"$f":"Z310*$Y303","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO310*$Y303","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,474,{"$f":"BE303","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B242","v":"Enc. de Depto.Pessoal"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F304*Z304)+($G304*AO304))*BE304","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X304/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y304","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO310*$Y304","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,474,{"$f":"BE304","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B243","v":"Eletrônico"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F305*Z305)+($G305*AO305))*BE305","v":16170.560024776358},16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,194046.72029731623,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X305/X310","v":6.8181818181818205E-2},{"$f":"Z310*$Y305","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO310*$Y305","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,474,{"$f":"BE305","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B244","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F306*Z306)+($G306*AO306))*BE306","v":13067.0332970809},13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,156804.39956497078,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X306/X310","v":9.0909090909090898E-2},{"$f":"Z310*$Y306","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO310*$Y306","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,474,{"$f":"BE306","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B245","v":"Contador"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F307*Z307)+($G307*AO307))*BE307","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Contador",2.26757369614512E-3,{"$f":"X307/X310","v":2.27272727272727E-2},{"$f":"Z310*$Y307","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO310*$Y307","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,474,{"$f":"BE307","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B246","v":"Auxiliar Contabilidade"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F308*Z308)+($G308*AO308))*BE308","v":6533.5166485404498},6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,78402.19978248539,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X308/X310","v":4.5454545454545497E-2},{"$f":"Z310*$Y308","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO310*$Y308","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,474,{"$f":"BE308","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B247","v":"Outros"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F309*Z309)+($G309*AO309))*BE309","v":43121.493399403655},43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,517457.92079284374,null,null,"Outros",1.8140589569161002E-2,{"$f":"X309/X310","v":0.18181818181818199},{"$f":"Z310*$Y309","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO310*$Y309","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,474,{"$f":"BE309","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H295:H309)","v":203665.23305304837},203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,2443982.7966365805,null,null,"Totais.........................",{"$f":"SUM(X295:X309)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO94","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO95","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO96","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO97","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO98","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO99","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO100","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO101","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO102","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO103","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO104","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO105","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$94","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$95","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$96","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$97","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$98","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$99","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$100","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$101","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$102","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$103","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$104","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$105","v":9.9773242630385506E-2},null,null,"Totais.........................",478,474,{"$f":"BE310","v":474},474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G312","v":"Ano 6"},null,null,null,null,{"$f":"F311","v":"Ano 6"},null,null,null,null,{"$f":"K311","v":"Ano 6"},null,null,null,null,{"$f":"P311","v":"Ano 6"},null,null,null,null,null,{"$f":"U311","v":"Ano 6"},null,null,null,null,{"$f":"AA311","v":"Ano 6"},null,null,null,null,{"$f":"AF311","v":"Ano 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK311","v":"Ano 6"},null,null,null,null,{"$f":"BE311","v":"Ano 6"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 6","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,{"$f":"X250","v":"FU Lei Motorista Salário"},"FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z312","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO312","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S292),MONTH(S292)+1,DAY(S292))","v":"2029-01-01"},{"$f":"DATE(YEAR(H313),MONTH(H313)+1,DAY(H313))","v":"2029-02-01"},"2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U311","v":"Ano 6"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z313","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X313","v":"Ano 6"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO313","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE311","v":"Ano 6"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H313","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z314","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P311","v":"Ano 6"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z314","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",1396.39,{"$f":"D254","v":0},0.57198580411379429,{"$f":"(C316+D316)*(E316/100*100+1)","v":2195.1052570064617},{"$f":"G254","v":624.71},{"$f":"(($F316*Z316)+($G316*AO316))*BE316","v":344957.58776147425},344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,{"$f":"SUM(H316:S316)","v":4139491.0531376912},null,"Motorista",{"$f":"B316","v":"Miniônibus"},{"$f":"X254","v":2.5049999999999999},{"$f":"X316/X321","v":1},{"$f":"Z321*$Y316+Z312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W316","v":"Miniônibus"},{"$f":"AO321*$Y316+AO312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W316","v":"Miniônibus"},{"$f":"BD254","v":52},{"$f":"BP254","v":49},{"$f":"BE316","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",1396.39,{"$f":"D255","v":0},0.57198580411379429,2195.1052570064617,{"$f":"G316","v":624.71},{"$f":"(($F317*Z317)+($G317*AO317))*BE317","v":2372463.4097064659},2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,28469560.916477591,null,null,"Ônibus Básico",{"$f":"X316","v":2.5049999999999999},{"$f":"X317/X321","v":1},{"$f":"Z321*$Y317+Z312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO321*$Y317+AO312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE317","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",1396.39,{"$f":"D256","v":0},0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F318*Z318)+($G318*AO318))*BE318","v":619515.66781652521},619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,7434188.013798303,null,null,"Padron",2.5049999999999999,{"$f":"X318/X321","v":1},{"$f":"Z321*$Y318+Z312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO321*$Y318+AO312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE318","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",1396.39,{"$f":"D257","v":0},0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F319*Z319)+($G319*AO319))*BE319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X319/X321","v":1},{"$f":"Z321*$Y319+Z312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO321*$Y319+AO312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE319","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1396.39,{"$f":"D258","v":0},0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F320*Z320)+($G320*AO320))*BE320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X320/X321","v":1},{"$f":"Z321*$Y320+Z312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO321*$Y320+AO312","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE320","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H316:H320)","v":3336936.6652844655},3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,40043239.983413585,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK111","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK112","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK113","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK114","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK115","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK116","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK117","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK118","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK119","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK120","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK121","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK122","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$111","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$112","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$113","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$114","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$115","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$116","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$117","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$118","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$119","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$120","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$121","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$122","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD316:BD320)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",787.52,{"$f":"D260","v":0},0.57198580411379429,{"$f":"(C322+D322)*(E322/100*100+1)","v":1237.9702604556953},{"$f":"G320","v":624.71},{"$f":"(($F322*Z322)+($G322*AO322))*BE322","v":227868.00937443078},227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,{"$f":"SUM(H322:S322)","v":2734416.11249317},null,"Cobrador",{"$f":"B322","v":"Miniônibus"},{"$f":"X260","v":2.5049999999999999},{"$f":"X322/X327","v":1},{"$f":"Z327*$Y322+Z313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO327*$Y322+AO313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD260","v":92},{"$f":"BP260","v":49},{"$f":"BE322","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",787.52,{"$f":"D261","v":0},0.57198580411379429,1237.9702604556953,{"$f":"G322","v":624.71},{"$f":"(($F323*Z323)+($G323*AO323))*BE323","v":1567173.8603914934},1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,18806086.324697923,null,null,"Ônibus Básico",{"$f":"X322","v":2.5049999999999999},{"$f":"X323/X327","v":1},{"$f":"Z327*$Y323+Z313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO327*$Y323+AO313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,337,{"$f":"BE323","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",787.52,{"$f":"D262","v":0},0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F324*Z324)+($G324*AO324))*BE324","v":409232.34336632467},409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,4910788.120395897,null,null,"Padron",2.5049999999999999,{"$f":"X324/X327","v":1},{"$f":"Z327*$Y324+Z313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO327*$Y324+AO313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE324","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",787.52,{"$f":"D263","v":0},0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F325*Z325)+($G325*AO325))*BE325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X325/X327","v":1},{"$f":"Z327*$Y325+Z313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO327*$Y325+AO313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE325","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",787.52,{"$f":"D264","v":0},0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F326*Z326)+($G326*AO326))*BE326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X326/X327","v":1},{"$f":"Z327*$Y326+Z313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO327*$Y326+AO313","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE326","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H322:H326)","v":2204274.2131322492},2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,26451290.55758699,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL111","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL112","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL113","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL114","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL115","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL116","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL117","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL118","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL119","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL120","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL121","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL122","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$111","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$112","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$113","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$114","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$115","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$116","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$117","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$118","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$119","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$120","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$121","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$122","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD322:BD326)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H321+H327","v":5541210.8784167152},5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,66494530.541000575]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 6","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H313","v":"2029-01-01"},{"$f":"DATE(YEAR(H331),MONTH(H331)+1,DAY(H331))","v":"2029-02-01"},"2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U311","v":"Ano 6"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X331","v":"Ano 6"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE313","v":"Ano 6"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H331","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01",null,"Funções","Cargo",{"$f":"Z332","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01",null,"Funções","Cargo","Frota",{"$f":"Z332","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T315","v":"Ano 6"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B272","v":"Fiscal"},1536.029,0,0.57198580411379429,{"$f":"(C334+D334)*(E334/100*100+1)","v":2414.6157827071074},{"$f":"G287","v":624.71},{"$f":"(($F334*Z334)+($G334*AO334))*BE334","v":72032.021050158452},72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,{"$f":"SUM(H334:S334)","v":864384.25260190119},null,"Controle Operacional",{"$f":"B334","v":"Fiscal"},{"$f":"X272","v":0.05},{"$f":"X334/X340","v":0.40770333947961501},{"$f":"Z340*$Y334","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W334","v":"Fiscal"},{"$f":"AO340*$Y334","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN334","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BP272","v":474},{"$f":"BE334","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B273","v":"Inspetores de Tráfego"},1256.751,0,0.57198580411379429,1975.5947313058152,{"$f":"G334","v":624.71},{"$f":"(($F335*Z335)+($G335*AO335))*BE335","v":36976.333279168692},36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,443715.99935002433,null,null,"Inspetores de Tráfego",0.03,{"$f":"X335/X340","v":0.24462200368776901},{"$f":"Z340*$Y335","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO340*$Y335","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,474,{"$f":"BE335","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B274","v":"Chefe de tráfego"},3490.9749999999999,0,0.57198580411379429,5487.7631425161535,624.71,{"$f":"(($F336*Z336)+($G336*AO336))*BE336","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,260758.10425973914,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X336/X340","v":6.1155500921942198E-2},{"$f":"Z340*$Y336","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO340*$Y336","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,474,{"$f":"BE336","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B275","v":"Programadores"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F337*Z337)+($G337*AO337))*BE337","v":10804.803157523766},10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,129657.63789028522,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X337/X340","v":6.1155500921942198E-2},{"$f":"Z340*$Y337","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO340*$Y337","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,474,{"$f":"BE337","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B276","v":"Escaladores"},2513.502,0,0.57198580411379429,3951.1894626116305,624.71,{"$f":"(($F338*Z338)+($G338*AO338))*BE338","v":10899.378619486992},10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,130792.54343384389,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X338/X340","v":4.0975209997951199E-2},{"$f":"Z340*$Y338","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO340*$Y338","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,474,{"$f":"BE338","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B277","v":"Auxiliares"},1117.1120000000001,0,0.57198580411379429,1756.0842056051692,624.71,{"$f":"(($F339*Z339)+($G339*AO339))*BE339","v":25518.76402289364},25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,306225.16827472369,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X339/X340","v":0.184388444990781},{"$f":"Z340*$Y339","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO340*$Y339","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,474,{"$f":"BE339","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B278","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H334:H339)","v":177961.14215087649},177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,2135533.7058105171,null,null,"Totais........................",{"$f":"SUM(X334:X339)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM111","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM112","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM113","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM114","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM115","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM116","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM117","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM118","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM119","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM120","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM121","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM122","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$111","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$112","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$113","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$114","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$115","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$116","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$117","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$118","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$119","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$120","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$121","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$122","v":0.122638190954774},null,null,"Totais........................",478,474,{"$f":"BE340","v":474},474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",3490.9749999999999,{"$f":"D279","v":0},0.57198580411379429,{"$f":"(C341+D341)*(E341/100*100+1)","v":5487.7631425161535},{"$f":"G339","v":624.71},{"$f":"(($F341*Z341)+($G341*AO341))*BE341","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,{"$f":"SUM(H341:S341)","v":260758.10425973914},null,"Manutenção","Chefe de Manutenção",{"$f":"X279","v":7.4999999999999997E-3},{"$f":"X341/X350","v":1.49261194589594E-2},{"$f":"Z350*$Y341","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO350*$Y341","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,474,{"$f":"BE341","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",2094.585,{"$f":"D280","v":0},0.57198580411379429,3292.6578855096923,{"$f":"G341","v":624.71},{"$f":"(($F342*Z342)+($G342*AO342))*BE342","v":167954.68743300857},167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,2015456.2491961028,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X342/X350","v":0.18001350101257599},{"$f":"Z350*$Y342","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO350*$Y342","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,474,{"$f":"BE342","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",1256.751,{"$f":"D281","v":0},0.57198580411379429,1975.5947313058152,624.71,{"$f":"(($F343*Z343)+($G343*AO343))*BE343","v":111486.43199749359},111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,1337837.1839699231,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X343/X350","v":0.18001350101257599},{"$f":"Z350*$Y343","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO350*$Y343","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,474,{"$f":"BE343","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",2094.585,{"$f":"D282","v":0},0.57198580411379429,3292.6578855096923,624.71,{"$f":"(($F344*Z344)+($G344*AO344))*BE344","v":116635.19960625593},116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,1399622.395275071,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X344/X350","v":0.12500937570317799},{"$f":"Z350*$Y344","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO350*$Y344","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,474,{"$f":"BE344","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",1396.39,{"$f":"D283","v":0},0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F345*Z345)+($G345*AO345))*BE345","v":23507.907092330301},23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,282094.88510796364,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X345/X350","v":3.5002625196889799E-2},{"$f":"Z350*$Y345","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO350*$Y345","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,474,{"$f":"BE345","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",2373.8629999999998,{"$f":"D284","v":0},0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F346*Z346)+($G346*AO346))*BE346","v":129706.55503114365},129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,1556478.6603737234,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X346/X350","v":0.12500937570317799},{"$f":"Z350*$Y346","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO350*$Y346","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,474,{"$f":"BE346","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",2373.8629999999998,{"$f":"D285","v":0},0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F347*Z347)+($G347*AO347))*BE347","v":62259.146414948897},62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,747109.75697938667,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X347/X350","v":6.0004500337525302E-2},{"$f":"Z350*$Y347","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO350*$Y347","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,474,{"$f":"BE347","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",2792.78,null,{"$f":"E286","v":0.57198580411379429},4390.2105140129233,624.71,{"$f":"(($F348*Z348)+($G348*AO348))*BE348","v":35835.261160434027},35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,430023.13392520841,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X348/X350","v":3.0002250168762699E-2},{"$f":"Z350*$Y348","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO350*$Y348","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,474,{"$f":"BE348","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D287","v":0},0.57198580411379429,1975.5947313058152,{"$f":"G347","v":624.71},{"$f":"(($F349*Z349)+($G349*AO349))*BE349","v":154842.26666318599},154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,1858107.199958232,null,null,"Outros",0.12562814070351799,{"$f":"X349/X350","v":0.25001875140635499},{"$f":"Z350*$Y349","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO350*$Y349","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,474,{"$f":"BE349","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H341:H349)","v":823957.29742044583},823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,9887487.56904535,null,null,"Totais........................",{"$f":"SUM(X341:X349)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN111","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN112","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN113","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN114","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN115","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN116","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN117","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN118","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN119","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN120","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN121","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN122","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$111","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$112","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$113","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$114","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$115","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$116","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$117","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$118","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$119","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$120","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$121","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$122","v":0.502474874371859},null,null,"Totais........................",478,474,{"$f":"BE350","v":474},474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H328+H340+H350","v":6543129.3179880371},6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,78517551.815856442]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 6","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H313","v":"2029-01-01"},{"$f":"DATE(YEAR(H354),MONTH(H354)+1,DAY(H354))","v":"2029-02-01"},"2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X331","v":"Ano 6"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X354","v":"Ano 6"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE331","v":"Ano 6"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H354","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01",null,"Funções","Cargo",{"$f":"Z355","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01",null,"Funções","Cargo","Frota",{"$f":"Z355","v":"2029-01-01"},"2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333","v":"Ano 6"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B295","v":"Controle de Manutenção"},1256.751,0,0.57198580411379429,{"$f":"(C357+D357)*(E357/100*100+1)","v":1975.5947313058152},{"$f":"G349","v":624.71},{"$f":"(($F357*Z357)+($G357*AO357))*BE357","v":13974.426787289727},13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,{"$f":"SUM(H357:S357)","v":167693.12144747676},null,"Administração",{"$f":"B357","v":"Controle de Manutenção"},{"$f":"X295","v":1.1337868480725599E-2},{"$f":"X357/X372","v":0.11363636363636399},{"$f":"Z372*$Y357","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W357","v":"Controle de Manutenção"},{"$f":"AO372*$Y357","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN357","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BP295","v":474},{"$f":"BE357","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B296","v":"Gerente de Operação"},6981.95,0,0.57198580411379429,10975.526285032307,{"$f":"G357","v":624.71},{"$f":"(($F358*Z358)+($G358*AO358))*BE358","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X358/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y358","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO372*$Y358","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,474,{"$f":"BE358","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B297","v":"Gerente Administrativo"},6981.95,0,0.57198580411379429,10975.526285032307,624.71,{"$f":"(($F359*Z359)+($G359*AO359))*BE359","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X359/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y359","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO372*$Y359","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,474,{"$f":"BE359","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B298","v":"Assistente Administrativo"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F360*Z360)+($G360*AO360))*BE360","v":16333.791621351087},16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,196005.49945621306,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X360/X372","v":0.11363636363636399},{"$f":"Z372*$Y360","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO372*$Y360","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,474,{"$f":"BE360","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B299","v":"Psicólogo"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F361*Z361)+($G361*AO361))*BE361","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X361/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y361","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO372*$Y361","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,474,{"$f":"BE361","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B300","v":"Técnico Seg. do Trabalho"},1815.307,0,0.57198580411379429,2853.6368341083999,624.71,{"$f":"(($F362*Z362)+($G362*AO362))*BE362","v":22431.787746494905},22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,269181.45295793883,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X362/X372","v":0.13636363636363599},{"$f":"Z372*$Y362","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO372*$Y362","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,474,{"$f":"BE362","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B301","v":"Auxiliar de Compras"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F363*Z363)+($G363*AO363))*BE363","v":4446.4407413008985},4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,53357.288895610771,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X363/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y363","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO372*$Y363","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,474,{"$f":"BE363","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B302","v":"Assistente Financeiro"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F364*Z364)+($G364*AO364))*BE364","v":8892.8814826018188},8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,106714.57779122183,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X364/X372","v":4.5454545454545497E-2},{"$f":"Z372*$Y364","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO372*$Y364","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,474,{"$f":"BE364","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B303","v":"Auxiliar de CPD"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F365*Z365)+($G365*AO365))*BE365","v":13339.322223902716},13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,160071.86668683254,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X365/X372","v":6.8181818181818205E-2},{"$f":"Z372*$Y365","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO372*$Y365","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,474,{"$f":"BE365","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B304","v":"Enc. de Depto.Pessoal"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F366*Z366)+($G366*AO366))*BE366","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X366/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y366","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO372*$Y366","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,474,{"$f":"BE366","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B305","v":"Eletrônico"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F367*Z367)+($G367*AO367))*BE367","v":16170.560024776358},16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,194046.72029731623,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X367/X372","v":6.8181818181818205E-2},{"$f":"Z372*$Y367","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO372*$Y367","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,474,{"$f":"BE367","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B306","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F368*Z368)+($G368*AO368))*BE368","v":13067.0332970809},13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,156804.39956497078,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X368/X372","v":9.0909090909090898E-2},{"$f":"Z372*$Y368","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO372*$Y368","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,474,{"$f":"BE368","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B307","v":"Contador"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F369*Z369)+($G369*AO369))*BE369","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Contador",2.26757369614512E-3,{"$f":"X369/X372","v":2.27272727272727E-2},{"$f":"Z372*$Y369","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO372*$Y369","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,474,{"$f":"BE369","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B308","v":"Auxiliar Contabilidade"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F370*Z370)+($G370*AO370))*BE370","v":6533.5166485404498},6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,78402.19978248539,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X370/X372","v":4.5454545454545497E-2},{"$f":"Z372*$Y370","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO372*$Y370","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,474,{"$f":"BE370","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B309","v":"Outros"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F371*Z371)+($G371*AO371))*BE371","v":43121.493399403655},43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,517457.92079284374,null,null,"Outros",1.8140589569161002E-2,{"$f":"X371/X372","v":0.18181818181818199},{"$f":"Z372*$Y371","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO372*$Y371","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,474,{"$f":"BE371","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H357:H371)","v":203665.23305304837},203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,2443982.7966365805,null,null,"Totais.........................",{"$f":"SUM(X357:X371)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO111","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO112","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO113","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO114","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO115","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO116","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO117","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO118","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO119","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO120","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO121","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO122","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$111","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$112","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$113","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$114","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$115","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$116","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$117","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$118","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$119","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$120","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$121","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$122","v":9.9773242630385506E-2},null,null,"Totais.........................",478,474,{"$f":"BE372","v":474},474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G374","v":"Ano 7"},null,null,null,null,{"$f":"F373","v":"Ano 7"},null,null,null,null,{"$f":"K373","v":"Ano 7"},null,null,null,null,{"$f":"P373","v":"Ano 7"},null,null,null,null,null,{"$f":"U373","v":"Ano 7"},null,null,null,null,{"$f":"AA373","v":"Ano 7"},null,null,null,null,{"$f":"AF373","v":"Ano 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK373","v":"Ano 7"},null,null,null,null,{"$f":"BE373","v":"Ano 7"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 7","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z374","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO374","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S354),MONTH(S354)+1,DAY(S354))","v":"2030-01-01"},{"$f":"DATE(YEAR(H375),MONTH(H375)+1,DAY(H375))","v":"2030-02-01"},"2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U373","v":"Ano 7"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z375","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X375","v":"Ano 7"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO375","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE373","v":"Ano 7"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H375","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z376","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P373","v":"Ano 7"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z376","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C316","v":1396.39},0,0.57198580411379429,{"$f":"(C378+D378)*(E378/100*100+1)","v":2195.1052570064617},{"$f":"G316","v":624.71},{"$f":"(($F378*Z378)+($G378*AO378))*BE378","v":344957.58776147425},344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,{"$f":"SUM(H378:S378)","v":4139491.0531376912},null,"Motorista",{"$f":"B378","v":"Miniônibus"},{"$f":"X316","v":2.5049999999999999},{"$f":"X378/X383","v":1},{"$f":"Z383*$Y378+Z374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W378","v":"Miniônibus"},{"$f":"AO383*$Y378+AO374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W378","v":"Miniônibus"},{"$f":"BD316","v":52},{"$f":"BP316","v":49},{"$f":"BE378","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C317","v":1396.39},0,0.57198580411379429,2195.1052570064617,{"$f":"G378","v":624.71},{"$f":"(($F379*Z379)+($G379*AO379))*BE379","v":2372463.4097064659},2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,28469560.916477591,null,null,"Ônibus Básico",{"$f":"X378","v":2.5049999999999999},{"$f":"X379/X383","v":1},{"$f":"Z383*$Y379+Z374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO383*$Y379+AO374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE379","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C318","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F380*Z380)+($G380*AO380))*BE380","v":619515.66781652521},619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,7434188.013798303,null,null,"Padron",2.5049999999999999,{"$f":"X380/X383","v":1},{"$f":"Z383*$Y380+Z374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO383*$Y380+AO374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE380","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C319","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F381*Z381)+($G381*AO381))*BE381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X381/X383","v":1},{"$f":"Z383*$Y381+Z374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO383*$Y381+AO374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE381","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C320","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F382*Z382)+($G382*AO382))*BE382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X382/X383","v":1},{"$f":"Z383*$Y382+Z374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO383*$Y382+AO374","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE382","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H378:H382)","v":3336936.6652844655},3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,40043239.983413585,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK128","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK129","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK130","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK131","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK132","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK133","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK134","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK135","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK136","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK137","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK138","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK139","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$128","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$129","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$130","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$131","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$132","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$133","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$134","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$135","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$136","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$137","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$138","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$139","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD378:BD382)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C322","v":787.52},0,0.57198580411379429,{"$f":"(C384+D384)*(E384/100*100+1)","v":1237.9702604556953},{"$f":"G382","v":624.71},{"$f":"(($F384*Z384)+($G384*AO384))*BE384","v":227868.00937443078},227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,{"$f":"SUM(H384:S384)","v":2734416.11249317},null,"Cobrador",{"$f":"B384","v":"Miniônibus"},{"$f":"X322","v":2.5049999999999999},{"$f":"X384/X389","v":1},{"$f":"Z389*$Y384+Z375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO389*$Y384+AO375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD322","v":92},{"$f":"BP322","v":49},{"$f":"BE384","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Básico",{"$f":"C323","v":787.52},0,0.57198580411379429,1237.9702604556953,{"$f":"G384","v":624.71},{"$f":"(($F385*Z385)+($G385*AO385))*BE385","v":1567173.8603914934},1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,18806086.324697923,null,null,"Básico",{"$f":"X384","v":2.5049999999999999},{"$f":"X385/X389","v":1},{"$f":"Z389*$Y385+Z375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Básico",{"$f":"AO389*$Y385+AO375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Básico",296,337,{"$f":"BE385","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron BRT",{"$f":"C324","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F386*Z386)+($G386*AO386))*BE386","v":409232.34336632467},409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,4910788.120395897,null,null,"Padron BRT",2.5049999999999999,{"$f":"X386/X389","v":1},{"$f":"Z389*$Y386+Z375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron BRT",{"$f":"AO389*$Y386+AO375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron BRT",90,88,{"$f":"BE386","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Artic. Conv.",{"$f":"C325","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F387*Z387)+($G387*AO387))*BE387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Artic. Conv.",2.5049999999999999,{"$f":"X387/X389","v":1},{"$f":"Z389*$Y387+Z375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Artic. Conv.",{"$f":"AO389*$Y387+AO375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Artic. Conv.",0,0,{"$f":"BE387","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Artic. BRT",{"$f":"C326","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F388*Z388)+($G388*AO388))*BE388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Artic. BRT",2.5049999999999999,{"$f":"X388/X389","v":1},{"$f":"Z389*$Y388+Z375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Artic. BRT",{"$f":"AO389*$Y388+AO375","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Artic. BRT",0,0,{"$f":"BE388","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H384:H388)","v":2204274.2131322492},2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,26451290.55758699,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL128","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL129","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL130","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL131","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL132","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL133","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL134","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL135","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL136","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL137","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL138","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL139","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$128","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$129","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$130","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$131","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$132","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$133","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$134","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$135","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$136","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$137","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$138","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$139","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD384:BD388)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H383+H389","v":5541210.8784167152},5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,66494530.541000575]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 7","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H375","v":"2030-01-01"},{"$f":"DATE(YEAR(H393),MONTH(H393)+1,DAY(H393))","v":"2030-02-01"},"2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U373","v":"Ano 7"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X393","v":"Ano 7"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE375","v":"Ano 7"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H393","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01",null,"Funções","Cargo",{"$f":"Z394","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01",null,"Funções","Cargo","Frota",{"$f":"Z394","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T377","v":"Ano 7"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B334","v":"Fiscal"},1536.029,0,0.57198580411379429,{"$f":"(C396+D396)*(E396/100*100+1)","v":2414.6157827071074},{"$f":"G349","v":624.71},{"$f":"(($F396*Z396)+($G396*AO396))*BE396","v":72032.021050158452},72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,{"$f":"SUM(H396:S396)","v":864384.25260190119},null,"Controle Operacional",{"$f":"B396","v":"Fiscal"},{"$f":"X334","v":0.05},{"$f":"X396/X402","v":0.40770333947961501},{"$f":"Z402*$Y396","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W396","v":"Fiscal"},{"$f":"AO402*$Y396","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN396","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BP334","v":474},{"$f":"BE396","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B335","v":"Inspetores de Tráfego"},1256.751,0,0.57198580411379429,1975.5947313058152,{"$f":"G396","v":624.71},{"$f":"(($F397*Z397)+($G397*AO397))*BE397","v":36976.333279168692},36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,443715.99935002433,null,null,"Inspetores de Tráfego",0.03,{"$f":"X397/X402","v":0.24462200368776901},{"$f":"Z402*$Y397","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO402*$Y397","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,474,{"$f":"BE397","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B336","v":"Chefe de tráfego"},3490.9749999999999,0,0.57198580411379429,5487.7631425161535,624.71,{"$f":"(($F398*Z398)+($G398*AO398))*BE398","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,260758.10425973914,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X398/X402","v":6.1155500921942198E-2},{"$f":"Z402*$Y398","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO402*$Y398","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,474,{"$f":"BE398","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B337","v":"Programadores"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F399*Z399)+($G399*AO399))*BE399","v":10804.803157523766},10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,129657.63789028522,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X399/X402","v":6.1155500921942198E-2},{"$f":"Z402*$Y399","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO402*$Y399","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,474,{"$f":"BE399","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B338","v":"Escaladores"},2513.502,0,0.57198580411379429,3951.1894626116305,624.71,{"$f":"(($F400*Z400)+($G400*AO400))*BE400","v":10899.378619486992},10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,130792.54343384389,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X400/X402","v":4.0975209997951199E-2},{"$f":"Z402*$Y400","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO402*$Y400","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,474,{"$f":"BE400","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B339","v":"Auxiliares"},1117.1120000000001,0,0.57198580411379429,1756.0842056051692,624.71,{"$f":"(($F401*Z401)+($G401*AO401))*BE401","v":25518.76402289364},25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,306225.16827472369,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X401/X402","v":0.184388444990781},{"$f":"Z402*$Y401","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO402*$Y401","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,474,{"$f":"BE401","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B340","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H396:H401)","v":177961.14215087649},177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,2135533.7058105171,null,null,"Totais........................",{"$f":"SUM(X396:X401)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM128","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM129","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM130","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM131","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM132","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM133","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM134","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM135","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM136","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM137","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM138","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM139","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$128","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$129","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$130","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$131","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$132","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$133","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$134","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$135","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$136","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$137","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$138","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$139","v":0.122638190954774},null,null,"Totais........................",478,474,{"$f":"BE402","v":474},474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C341","v":3490.9749999999999},0,0.57198580411379429,{"$f":"(C403+D403)*(E403/100*100+1)","v":5487.7631425161535},{"$f":"G401","v":624.71},{"$f":"(($F403*Z403)+($G403*AO403))*BE403","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,{"$f":"SUM(H403:S403)","v":260758.10425973914},null,"Manutenção","Chefe de Manutenção",{"$f":"X341","v":7.4999999999999997E-3},{"$f":"X403/X412","v":1.49261194589594E-2},{"$f":"Z412*$Y403","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO412*$Y403","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,474,{"$f":"BE403","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C342","v":2094.585},0,0.57198580411379429,3292.6578855096923,{"$f":"G403","v":624.71},{"$f":"(($F404*Z404)+($G404*AO404))*BE404","v":167954.68743300857},167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,2015456.2491961028,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X404/X412","v":0.18001350101257599},{"$f":"Z412*$Y404","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO412*$Y404","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,474,{"$f":"BE404","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C343","v":1256.751},0,0.57198580411379429,1975.5947313058152,624.71,{"$f":"(($F405*Z405)+($G405*AO405))*BE405","v":111486.43199749359},111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,1337837.1839699231,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X405/X412","v":0.18001350101257599},{"$f":"Z412*$Y405","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO412*$Y405","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,474,{"$f":"BE405","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C344","v":2094.585},0,0.57198580411379429,3292.6578855096923,624.71,{"$f":"(($F406*Z406)+($G406*AO406))*BE406","v":116635.19960625593},116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,1399622.395275071,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X406/X412","v":0.12500937570317799},{"$f":"Z412*$Y406","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO412*$Y406","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,474,{"$f":"BE406","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C345","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F407*Z407)+($G407*AO407))*BE407","v":23507.907092330301},23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,282094.88510796364,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X407/X412","v":3.5002625196889799E-2},{"$f":"Z412*$Y407","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO412*$Y407","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,474,{"$f":"BE407","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C346","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F408*Z408)+($G408*AO408))*BE408","v":129706.55503114365},129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,1556478.6603737234,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X408/X412","v":0.12500937570317799},{"$f":"Z412*$Y408","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO412*$Y408","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,474,{"$f":"BE408","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C347","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F409*Z409)+($G409*AO409))*BE409","v":62259.146414948897},62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,747109.75697938667,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X409/X412","v":6.0004500337525302E-2},{"$f":"Z412*$Y409","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO412*$Y409","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,474,{"$f":"BE409","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C348","v":2792.78},null,{"$f":"E348","v":0.57198580411379429},4390.2105140129233,624.71,{"$f":"(($F410*Z410)+($G410*AO410))*BE410","v":35835.261160434027},35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,430023.13392520841,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X410/X412","v":3.0002250168762699E-2},{"$f":"Z412*$Y410","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO412*$Y410","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,474,{"$f":"BE410","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D349","v":0},0.57198580411379429,1975.5947313058152,{"$f":"G409","v":624.71},{"$f":"(($F411*Z411)+($G411*AO411))*BE411","v":154842.26666318599},154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,1858107.199958232,null,null,"Outros",0.12562814070351799,{"$f":"X411/X412","v":0.25001875140635499},{"$f":"Z412*$Y411","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO412*$Y411","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,474,{"$f":"BE411","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H403:H411)","v":823957.29742044583},823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,9887487.56904535,null,null,"Totais........................",{"$f":"SUM(X403:X411)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN128","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN129","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN130","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN131","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN132","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN133","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN134","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN135","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN136","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN137","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN138","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN139","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$128","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$129","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$130","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$131","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$132","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$133","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$134","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$135","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$136","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$137","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$138","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$139","v":0.502474874371859},null,null,"Totais........................",478,474,{"$f":"BE412","v":474},474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H390+H402+H412","v":6543129.3179880371},6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,78517551.815856442]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 7","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H375","v":"2030-01-01"},{"$f":"DATE(YEAR(H416),MONTH(H416)+1,DAY(H416))","v":"2030-02-01"},"2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X393","v":"Ano 7"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X416","v":"Ano 7"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE393","v":"Ano 7"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H416","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01",null,"Funções","Cargo",{"$f":"Z417","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01",null,"Funções","Cargo","Frota",{"$f":"Z417","v":"2030-01-01"},"2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T395","v":"Ano 7"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B357","v":"Controle de Manutenção"},1256.751,0,0.57198580411379429,{"$f":"(C419+D419)*(E419/100*100+1)","v":1975.5947313058152},{"$f":"G411","v":624.71},{"$f":"(($F419*Z419)+($G419*AO419))*BE419","v":13974.426787289727},13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,{"$f":"SUM(H419:S419)","v":167693.12144747676},null,"Administração",{"$f":"B419","v":"Controle de Manutenção"},{"$f":"X357","v":1.1337868480725599E-2},{"$f":"X419/X434","v":0.11363636363636399},{"$f":"Z434*$Y419","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W419","v":"Controle de Manutenção"},{"$f":"AO434*$Y419","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN419","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BP357","v":474},{"$f":"BE419","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B358","v":"Gerente de Operação"},6981.95,0,0.57198580411379429,10975.526285032307,{"$f":"G419","v":624.71},{"$f":"(($F420*Z420)+($G420*AO420))*BE420","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X420/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y420","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO434*$Y420","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,474,{"$f":"BE420","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B359","v":"Gerente Administrativo"},6981.95,0,0.57198580411379429,10975.526285032307,624.71,{"$f":"(($F421*Z421)+($G421*AO421))*BE421","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X421/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y421","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO434*$Y421","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,474,{"$f":"BE421","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B360","v":"Assistente Administrativo"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F422*Z422)+($G422*AO422))*BE422","v":16333.791621351087},16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,196005.49945621306,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X422/X434","v":0.11363636363636399},{"$f":"Z434*$Y422","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO434*$Y422","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,474,{"$f":"BE422","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B361","v":"Psicólogo"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F423*Z423)+($G423*AO423))*BE423","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X423/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y423","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO434*$Y423","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,474,{"$f":"BE423","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B362","v":"Técnico Seg. do Trabalho"},1815.307,0,0.57198580411379429,2853.6368341083999,624.71,{"$f":"(($F424*Z424)+($G424*AO424))*BE424","v":22431.787746494905},22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,269181.45295793883,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X424/X434","v":0.13636363636363599},{"$f":"Z434*$Y424","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO434*$Y424","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,474,{"$f":"BE424","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B363","v":"Auxiliar de Compras"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F425*Z425)+($G425*AO425))*BE425","v":4446.4407413008985},4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,53357.288895610771,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X425/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y425","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO434*$Y425","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,474,{"$f":"BE425","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B364","v":"Assistente Financeiro"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F426*Z426)+($G426*AO426))*BE426","v":8892.8814826018188},8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,106714.57779122183,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X426/X434","v":4.5454545454545497E-2},{"$f":"Z434*$Y426","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO434*$Y426","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,474,{"$f":"BE426","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B365","v":"Auxiliar de CPD"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F427*Z427)+($G427*AO427))*BE427","v":13339.322223902716},13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,160071.86668683254,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X427/X434","v":6.8181818181818205E-2},{"$f":"Z434*$Y427","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO434*$Y427","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,474,{"$f":"BE427","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B366","v":"Enc. de Depto.Pessoal"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F428*Z428)+($G428*AO428))*BE428","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X428/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y428","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO434*$Y428","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,474,{"$f":"BE428","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B367","v":"Eletrônico"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F429*Z429)+($G429*AO429))*BE429","v":16170.560024776358},16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,194046.72029731623,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X429/X434","v":6.8181818181818205E-2},{"$f":"Z434*$Y429","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO434*$Y429","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,474,{"$f":"BE429","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B368","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F430*Z430)+($G430*AO430))*BE430","v":13067.0332970809},13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,156804.39956497078,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X430/X434","v":9.0909090909090898E-2},{"$f":"Z434*$Y430","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO434*$Y430","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,474,{"$f":"BE430","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B369","v":"Contador"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F431*Z431)+($G431*AO431))*BE431","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Contador",2.26757369614512E-3,{"$f":"X431/X434","v":2.27272727272727E-2},{"$f":"Z434*$Y431","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO434*$Y431","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,474,{"$f":"BE431","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B370","v":"Auxiliar Contabilidade"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F432*Z432)+($G432*AO432))*BE432","v":6533.5166485404498},6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,78402.19978248539,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X432/X434","v":4.5454545454545497E-2},{"$f":"Z434*$Y432","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO434*$Y432","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,474,{"$f":"BE432","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B371","v":"Outros"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F433*Z433)+($G433*AO433))*BE433","v":43121.493399403655},43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,517457.92079284374,null,null,"Outros",1.8140589569161002E-2,{"$f":"X433/X434","v":0.18181818181818199},{"$f":"Z434*$Y433","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO434*$Y433","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,474,{"$f":"BE433","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H419:H433)","v":203665.23305304837},203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,2443982.7966365805,null,null,"Totais.........................",{"$f":"SUM(X419:X433)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO128","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO129","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO130","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO131","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO132","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO133","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO134","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO135","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO136","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO137","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO138","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO139","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$128","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$129","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$130","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$131","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$132","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$133","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$134","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$135","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$136","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$137","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$138","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$139","v":9.9773242630385506E-2},null,null,"Totais.........................",478,474,{"$f":"BE434","v":474},474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G436","v":"Ano 8"},null,null,null,null,{"$f":"F435","v":"Ano 8"},null,null,null,null,{"$f":"K435","v":"Ano 8"},null,null,null,null,{"$f":"P435","v":"Ano 8"},null,null,null,null,null,{"$f":"U435","v":"Ano 8"},null,null,null,null,{"$f":"AA435","v":"Ano 8"},null,null,null,null,{"$f":"AF435","v":"Ano 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK435","v":"Ano 8"},null,null,null,null,{"$f":"BE435","v":"Ano 8"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 8","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z436","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO436","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S416),MONTH(S416)+1,DAY(S416))","v":"2031-01-01"},{"$f":"DATE(YEAR(H437),MONTH(H437)+1,DAY(H437))","v":"2031-02-01"},"2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U435","v":"Ano 8"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z437","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X437","v":"Ano 8"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO437","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE435","v":"Ano 8"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H437","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z438","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P435","v":"Ano 8"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z438","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C378","v":1396.39},0,0.57198580411379429,{"$f":"(C440+D440)*(E440/100*100+1)","v":2195.1052570064617},{"$f":"G378","v":624.71},{"$f":"(($F440*Z440)+($G440*AO440))*BE440","v":344957.58776147425},344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,{"$f":"SUM(H440:S440)","v":4139491.0531376912},null,"Motorista",{"$f":"B440","v":"Miniônibus"},{"$f":"X378","v":2.5049999999999999},{"$f":"X440/X445","v":1},{"$f":"Z445*$Y440+Z436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W440","v":"Miniônibus"},{"$f":"AO445*$Y440+AO436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W440","v":"Miniônibus"},{"$f":"BD378","v":52},{"$f":"BP378","v":49},{"$f":"BE440","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C379","v":1396.39},0,0.57198580411379429,2195.1052570064617,{"$f":"G440","v":624.71},{"$f":"(($F441*Z441)+($G441*AO441))*BE441","v":2372463.4097064659},2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,28469560.916477591,null,null,"Ônibus Básico",{"$f":"X440","v":2.5049999999999999},{"$f":"X441/X445","v":1},{"$f":"Z445*$Y441+Z436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO445*$Y441+AO436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE441","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C380","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F442*Z442)+($G442*AO442))*BE442","v":619515.66781652521},619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,7434188.013798303,null,null,"Padron",2.5049999999999999,{"$f":"X442/X445","v":1},{"$f":"Z445*$Y442+Z436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO445*$Y442+AO436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE442","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C381","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F443*Z443)+($G443*AO443))*BE443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X443/X445","v":1},{"$f":"Z445*$Y443+Z436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO445*$Y443+AO436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE443","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C382","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F444*Z444)+($G444*AO444))*BE444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X444/X445","v":1},{"$f":"Z445*$Y444+Z436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO445*$Y444+AO436","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE444","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H440:H444)","v":3336936.6652844655},3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,40043239.983413585,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK145","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK146","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK147","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK148","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK149","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK150","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK151","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK152","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK153","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK154","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK155","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK156","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$145","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$146","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$147","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$148","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$149","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$150","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$151","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$152","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$153","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$154","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$155","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$156","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD440:BD444)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C384","v":787.52},0,0.57198580411379429,{"$f":"(C446+D446)*(E446/100*100+1)","v":1237.9702604556953},{"$f":"G444","v":624.71},{"$f":"(($F446*Z446)+($G446*AO446))*BE446","v":227868.00937443078},227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,{"$f":"SUM(H446:S446)","v":2734416.11249317},null,"Cobrador",{"$f":"B446","v":"Miniônibus"},{"$f":"X384","v":2.5049999999999999},{"$f":"X446/X451","v":1},{"$f":"Z451*$Y446+Z437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO451*$Y446+AO437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD384","v":92},{"$f":"BP384","v":49},{"$f":"BE446","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C385","v":787.52},0,0.57198580411379429,1237.9702604556953,{"$f":"G446","v":624.71},{"$f":"(($F447*Z447)+($G447*AO447))*BE447","v":1567173.8603914934},1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,18806086.324697923,null,null,"Ônibus Básico",{"$f":"X446","v":2.5049999999999999},{"$f":"X447/X451","v":1},{"$f":"Z451*$Y447+Z437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO451*$Y447+AO437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,337,{"$f":"BE447","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C386","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F448*Z448)+($G448*AO448))*BE448","v":409232.34336632467},409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,4910788.120395897,null,null,"Padron",2.5049999999999999,{"$f":"X448/X451","v":1},{"$f":"Z451*$Y448+Z437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO451*$Y448+AO437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE448","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C387","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F449*Z449)+($G449*AO449))*BE449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X449/X451","v":1},{"$f":"Z451*$Y449+Z437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO451*$Y449+AO437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE449","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C388","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F450*Z450)+($G450*AO450))*BE450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X450/X451","v":1},{"$f":"Z451*$Y450+Z437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO451*$Y450+AO437","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE450","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H446:H450)","v":2204274.2131322492},2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,26451290.55758699,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL145","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL146","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL147","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL148","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL149","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL150","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL151","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL152","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL153","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL154","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL155","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL156","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$145","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$146","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$147","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$148","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$149","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$150","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$151","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$152","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$153","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$154","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$155","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$156","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD446:BD450)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H445+H451","v":5541210.8784167152},5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,66494530.541000575]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 8","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H437","v":"2031-01-01"},{"$f":"DATE(YEAR(H455),MONTH(H455)+1,DAY(H455))","v":"2031-02-01"},"2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U435","v":"Ano 8"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X455","v":"Ano 8"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE437","v":"Ano 8"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H455","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01",null,"Funções","Cargo",{"$f":"Z456","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01",null,"Funções","Cargo","Frota",{"$f":"Z456","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T439","v":"Ano 8"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B396","v":"Fiscal"},1536.029,0,0.57198580411379429,{"$f":"(C458+D458)*(E458/100*100+1)","v":2414.6157827071074},{"$f":"G411","v":624.71},{"$f":"(($F458*Z458)+($G458*AO458))*BE458","v":72032.021050158452},72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,{"$f":"SUM(H458:S458)","v":864384.25260190119},null,"Controle Operacional",{"$f":"B458","v":"Fiscal"},{"$f":"X396","v":0.05},{"$f":"X458/X464","v":0.40770333947961501},{"$f":"Z464*$Y458","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W458","v":"Fiscal"},{"$f":"AO464*$Y458","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN458","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BP396","v":474},{"$f":"BE458","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B397","v":"Inspetores de Tráfego"},1256.751,0,0.57198580411379429,1975.5947313058152,{"$f":"G458","v":624.71},{"$f":"(($F459*Z459)+($G459*AO459))*BE459","v":36976.333279168692},36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,443715.99935002433,null,null,"Inspetores de Tráfego",0.03,{"$f":"X459/X464","v":0.24462200368776901},{"$f":"Z464*$Y459","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO464*$Y459","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,474,{"$f":"BE459","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B398","v":"Chefe de tráfego"},3490.9749999999999,0,0.57198580411379429,5487.7631425161535,624.71,{"$f":"(($F460*Z460)+($G460*AO460))*BE460","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,260758.10425973914,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X460/X464","v":6.1155500921942198E-2},{"$f":"Z464*$Y460","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO464*$Y460","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,474,{"$f":"BE460","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B399","v":"Programadores"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F461*Z461)+($G461*AO461))*BE461","v":10804.803157523766},10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,129657.63789028522,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X461/X464","v":6.1155500921942198E-2},{"$f":"Z464*$Y461","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO464*$Y461","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,474,{"$f":"BE461","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B400","v":"Escaladores"},2513.502,0,0.57198580411379429,3951.1894626116305,624.71,{"$f":"(($F462*Z462)+($G462*AO462))*BE462","v":10899.378619486992},10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,130792.54343384389,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X462/X464","v":4.0975209997951199E-2},{"$f":"Z464*$Y462","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO464*$Y462","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,474,{"$f":"BE462","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B401","v":"Auxiliares"},1117.1120000000001,0,0.57198580411379429,1756.0842056051692,624.71,{"$f":"(($F463*Z463)+($G463*AO463))*BE463","v":25518.76402289364},25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,306225.16827472369,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X463/X464","v":0.184388444990781},{"$f":"Z464*$Y463","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO464*$Y463","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,474,{"$f":"BE463","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B402","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H458:H463)","v":177961.14215087649},177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,2135533.7058105171,null,null,"Totais........................",{"$f":"SUM(X458:X463)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM145","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM146","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM147","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM148","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM149","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM150","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM151","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM152","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM153","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM154","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM155","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM156","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$145","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$146","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$147","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$148","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$149","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$150","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$151","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$152","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$153","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$154","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$155","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$156","v":0.122638190954774},null,null,"Totais........................",478,474,{"$f":"BE464","v":474},474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C403","v":3490.9749999999999},0,0.57198580411379429,{"$f":"(C465+D465)*(E465/100*100+1)","v":5487.7631425161535},{"$f":"G463","v":624.71},{"$f":"(($F465*Z465)+($G465*AO465))*BE465","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,{"$f":"SUM(H465:S465)","v":260758.10425973914},null,"Manutenção","Chefe de Manutenção",{"$f":"X403","v":7.4999999999999997E-3},{"$f":"X465/X474","v":1.49261194589594E-2},{"$f":"Z474*$Y465","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO474*$Y465","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,474,{"$f":"BE465","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C404","v":2094.585},0,0.57198580411379429,3292.6578855096923,{"$f":"G465","v":624.71},{"$f":"(($F466*Z466)+($G466*AO466))*BE466","v":167954.68743300857},167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,2015456.2491961028,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X466/X474","v":0.18001350101257599},{"$f":"Z474*$Y466","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO474*$Y466","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,474,{"$f":"BE466","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C405","v":1256.751},0,0.57198580411379429,1975.5947313058152,624.71,{"$f":"(($F467*Z467)+($G467*AO467))*BE467","v":111486.43199749359},111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,1337837.1839699231,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X467/X474","v":0.18001350101257599},{"$f":"Z474*$Y467","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO474*$Y467","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,474,{"$f":"BE467","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C406","v":2094.585},0,0.57198580411379429,3292.6578855096923,624.71,{"$f":"(($F468*Z468)+($G468*AO468))*BE468","v":116635.19960625593},116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,1399622.395275071,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X468/X474","v":0.12500937570317799},{"$f":"Z474*$Y468","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO474*$Y468","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,474,{"$f":"BE468","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C407","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F469*Z469)+($G469*AO469))*BE469","v":23507.907092330301},23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,282094.88510796364,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X469/X474","v":3.5002625196889799E-2},{"$f":"Z474*$Y469","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO474*$Y469","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,474,{"$f":"BE469","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C408","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F470*Z470)+($G470*AO470))*BE470","v":129706.55503114365},129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,1556478.6603737234,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X470/X474","v":0.12500937570317799},{"$f":"Z474*$Y470","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO474*$Y470","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,474,{"$f":"BE470","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C409","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F471*Z471)+($G471*AO471))*BE471","v":62259.146414948897},62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,747109.75697938667,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X471/X474","v":6.0004500337525302E-2},{"$f":"Z474*$Y471","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO474*$Y471","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,474,{"$f":"BE471","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C410","v":2792.78},null,{"$f":"E410","v":0.57198580411379429},4390.2105140129233,624.71,{"$f":"(($F472*Z472)+($G472*AO472))*BE472","v":35835.261160434027},35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,430023.13392520841,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X472/X474","v":3.0002250168762699E-2},{"$f":"Z474*$Y472","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO474*$Y472","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,474,{"$f":"BE472","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D411","v":0},0.57198580411379429,1975.5947313058152,{"$f":"G471","v":624.71},{"$f":"(($F473*Z473)+($G473*AO473))*BE473","v":154842.26666318599},154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,1858107.199958232,null,null,"Outros",0.12562814070351799,{"$f":"X473/X474","v":0.25001875140635499},{"$f":"Z474*$Y473","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO474*$Y473","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,474,{"$f":"BE473","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H465:H473)","v":823957.29742044583},823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,9887487.56904535,null,null,"Totais........................",{"$f":"SUM(X465:X473)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN145","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN146","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN147","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN148","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN149","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN150","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN151","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN152","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN153","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN154","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN155","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN156","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$145","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$146","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$147","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$148","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$149","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$150","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$151","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$152","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$153","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$154","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$155","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$156","v":0.502474874371859},null,null,"Totais........................",478,474,{"$f":"BE474","v":474},474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H452+H464+H474","v":6543129.3179880371},6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,78517551.815856442]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 8","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H437","v":"2031-01-01"},{"$f":"DATE(YEAR(H478),MONTH(H478)+1,DAY(H478))","v":"2031-02-01"},"2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X455","v":"Ano 8"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X478","v":"Ano 8"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE455","v":"Ano 8"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H478","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01",null,"Funções","Cargo",{"$f":"Z479","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01",null,"Funções","Cargo","Frota",{"$f":"Z479","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T457","v":"Ano 8"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B419","v":"Controle de Manutenção"},1256.751,0,0.57198580411379429,{"$f":"(C481+D481)*(E481/100*100+1)","v":1975.5947313058152},{"$f":"G473","v":624.71},{"$f":"(($F481*Z481)+($G481*AO481))*BE481","v":13974.426787289727},13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,{"$f":"SUM(H481:S481)","v":167693.12144747676},null,"Administração",{"$f":"B481","v":"Controle de Manutenção"},{"$f":"X419","v":1.1337868480725599E-2},{"$f":"X481/X496","v":0.11363636363636399},{"$f":"Z496*$Y481","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W481","v":"Controle de Manutenção"},{"$f":"AO496*$Y481","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN481","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BP419","v":474},{"$f":"BE481","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B420","v":"Gerente de Operação"},6981.95,0,0.57198580411379429,10975.526285032307,{"$f":"G481","v":624.71},{"$f":"(($F482*Z482)+($G482*AO482))*BE482","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X482/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y482","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO496*$Y482","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,474,{"$f":"BE482","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B421","v":"Gerente Administrativo"},6981.95,0,0.57198580411379429,10975.526285032307,624.71,{"$f":"(($F483*Z483)+($G483*AO483))*BE483","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X483/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y483","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO496*$Y483","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,474,{"$f":"BE483","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B422","v":"Assistente Administrativo"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F484*Z484)+($G484*AO484))*BE484","v":16333.791621351087},16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,196005.49945621306,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X484/X496","v":0.11363636363636399},{"$f":"Z496*$Y484","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO496*$Y484","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,474,{"$f":"BE484","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B423","v":"Psicólogo"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F485*Z485)+($G485*AO485))*BE485","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X485/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y485","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO496*$Y485","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,474,{"$f":"BE485","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B424","v":"Técnico Seg. do Trabalho"},1815.307,0,0.57198580411379429,2853.6368341083999,624.71,{"$f":"(($F486*Z486)+($G486*AO486))*BE486","v":22431.787746494905},22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,269181.45295793883,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X486/X496","v":0.13636363636363599},{"$f":"Z496*$Y486","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO496*$Y486","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,474,{"$f":"BE486","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B425","v":"Auxiliar de Compras"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F487*Z487)+($G487*AO487))*BE487","v":4446.4407413008985},4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,53357.288895610771,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X487/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y487","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO496*$Y487","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,474,{"$f":"BE487","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B426","v":"Assistente Financeiro"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F488*Z488)+($G488*AO488))*BE488","v":8892.8814826018188},8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,106714.57779122183,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X488/X496","v":4.5454545454545497E-2},{"$f":"Z496*$Y488","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO496*$Y488","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,474,{"$f":"BE488","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B427","v":"Auxiliar de CPD"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F489*Z489)+($G489*AO489))*BE489","v":13339.322223902716},13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,160071.86668683254,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X489/X496","v":6.8181818181818205E-2},{"$f":"Z496*$Y489","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO496*$Y489","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,474,{"$f":"BE489","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B428","v":"Enc. de Depto.Pessoal"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F490*Z490)+($G490*AO490))*BE490","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X490/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y490","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO496*$Y490","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,474,{"$f":"BE490","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B429","v":"Eletrônico"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F491*Z491)+($G491*AO491))*BE491","v":16170.560024776358},16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,194046.72029731623,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X491/X496","v":6.8181818181818205E-2},{"$f":"Z496*$Y491","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO496*$Y491","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,474,{"$f":"BE491","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B430","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F492*Z492)+($G492*AO492))*BE492","v":13067.0332970809},13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,156804.39956497078,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X492/X496","v":9.0909090909090898E-2},{"$f":"Z496*$Y492","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO496*$Y492","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,474,{"$f":"BE492","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B431","v":"Contador"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F493*Z493)+($G493*AO493))*BE493","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Contador",2.26757369614512E-3,{"$f":"X493/X496","v":2.27272727272727E-2},{"$f":"Z496*$Y493","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO496*$Y493","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,474,{"$f":"BE493","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B432","v":"Auxiliar Contabilidade"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F494*Z494)+($G494*AO494))*BE494","v":6533.5166485404498},6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,78402.19978248539,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X494/X496","v":4.5454545454545497E-2},{"$f":"Z496*$Y494","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO496*$Y494","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,474,{"$f":"BE494","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B433","v":"Outros"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F495*Z495)+($G495*AO495))*BE495","v":43121.493399403655},43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,517457.92079284374,null,null,"Outros",1.8140589569161002E-2,{"$f":"X495/X496","v":0.18181818181818199},{"$f":"Z496*$Y495","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO496*$Y495","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,474,{"$f":"BE495","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H481:H495)","v":203665.23305304837},203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,2443982.7966365805,null,null,"Totais.........................",{"$f":"SUM(X481:X495)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO145","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO146","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO147","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO148","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO149","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO150","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO151","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO152","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO153","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO154","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO155","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO156","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$145","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$146","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$147","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$148","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$149","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$150","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$151","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$152","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$153","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$154","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$155","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$156","v":9.9773242630385506E-2},null,null,"Totais.........................",478,474,{"$f":"BE496","v":474},474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G498","v":"Ano 9"},null,null,null,null,{"$f":"F497","v":"Ano 9"},null,null,null,null,{"$f":"K497","v":"Ano 9"},null,null,null,null,{"$f":"P497","v":"Ano 9"},null,null,null,null,null,{"$f":"U497","v":"Ano 9"},null,null,null,null,{"$f":"AA497","v":"Ano 9"},null,null,null,null,{"$f":"AF497","v":"Ano 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK497","v":"Ano 9"},null,null,null,null,{"$f":"BE497","v":"Ano 9"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 9","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z498","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO498","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S478),MONTH(S478)+1,DAY(S478))","v":"2032-01-01"},{"$f":"DATE(YEAR(H499),MONTH(H499)+1,DAY(H499))","v":"2032-02-01"},"2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U497","v":"Ano 9"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z499","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X499","v":"Ano 9"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO499","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE497","v":"Ano 9"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H499","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z500","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P497","v":"Ano 9"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z500","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C440","v":1396.39},0,0.57198580411379429,{"$f":"(C502+D502)*(E502/100*100+1)","v":2195.1052570064617},{"$f":"G440","v":624.71},{"$f":"(($F502*Z502)+($G502*AO502))*BE502","v":344957.58776147425},344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,{"$f":"SUM(H502:S502)","v":4139491.0531376912},null,"Motorista",{"$f":"B502","v":"Miniônibus"},{"$f":"X440","v":2.5049999999999999},{"$f":"X502/X507","v":1},{"$f":"Z507*$Y502+Z498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W502","v":"Miniônibus"},{"$f":"AO507*$Y502+AO498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W502","v":"Miniônibus"},{"$f":"BD440","v":52},{"$f":"BP440","v":49},{"$f":"BE502","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C441","v":1396.39},0,0.57198580411379429,2195.1052570064617,{"$f":"G502","v":624.71},{"$f":"(($F503*Z503)+($G503*AO503))*BE503","v":2372463.4097064659},2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,28469560.916477591,null,null,"Ônibus Básico",{"$f":"X502","v":2.5049999999999999},{"$f":"X503/X507","v":1},{"$f":"Z507*$Y503+Z498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO507*$Y503+AO498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE503","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C442","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F504*Z504)+($G504*AO504))*BE504","v":619515.66781652521},619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,7434188.013798303,null,null,"Padron",2.5049999999999999,{"$f":"X504/X507","v":1},{"$f":"Z507*$Y504+Z498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO507*$Y504+AO498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE504","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C443","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F505*Z505)+($G505*AO505))*BE505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X505/X507","v":1},{"$f":"Z507*$Y505+Z498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO507*$Y505+AO498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE505","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C444","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F506*Z506)+($G506*AO506))*BE506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X506/X507","v":1},{"$f":"Z507*$Y506+Z498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO507*$Y506+AO498","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE506","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H502:H506)","v":3336936.6652844655},3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,40043239.983413585,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK162","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK163","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK164","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK165","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK166","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK167","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK168","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK169","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK170","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK171","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK172","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK173","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$162","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$163","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$164","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$165","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$166","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$167","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$168","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$169","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$170","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$171","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$172","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$173","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD502:BD506)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C446","v":787.52},0,0.57198580411379429,{"$f":"(C508+D508)*(E508/100*100+1)","v":1237.9702604556953},{"$f":"G506","v":624.71},{"$f":"(($F508*Z508)+($G508*AO508))*BE508","v":227868.00937443078},227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,{"$f":"SUM(H508:S508)","v":2734416.11249317},null,"Cobrador",{"$f":"B508","v":"Miniônibus"},{"$f":"X446","v":2.5049999999999999},{"$f":"X508/X513","v":1},{"$f":"Z513*$Y508+Z499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO513*$Y508+AO499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD446","v":92},{"$f":"BP446","v":49},{"$f":"BE508","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C447","v":787.52},0,0.57198580411379429,1237.9702604556953,{"$f":"G508","v":624.71},{"$f":"(($F509*Z509)+($G509*AO509))*BE509","v":1567173.8603914934},1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,18806086.324697923,null,null,"Ônibus Básico",{"$f":"X508","v":2.5049999999999999},{"$f":"X509/X513","v":1},{"$f":"Z513*$Y509+Z499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO513*$Y509+AO499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,337,{"$f":"BE509","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C448","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F510*Z510)+($G510*AO510))*BE510","v":409232.34336632467},409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,4910788.120395897,null,null,"Padron",2.5049999999999999,{"$f":"X510/X513","v":1},{"$f":"Z513*$Y510+Z499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO513*$Y510+AO499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE510","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C449","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F511*Z511)+($G511*AO511))*BE511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X511/X513","v":1},{"$f":"Z513*$Y511+Z499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO513*$Y511+AO499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE511","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C450","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F512*Z512)+($G512*AO512))*BE512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X512/X513","v":1},{"$f":"Z513*$Y512+Z499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO513*$Y512+AO499","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE512","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H508:H512)","v":2204274.2131322492},2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,26451290.55758699,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL162","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL163","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL164","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL165","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL166","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL167","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL168","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL169","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL170","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL171","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL172","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL173","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$162","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$163","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$164","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$165","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$166","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$167","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$168","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$169","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$170","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$171","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$172","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$173","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD508:BD512)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H507+H513","v":5541210.8784167152},5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,66494530.541000575]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 9","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H499","v":"2032-01-01"},{"$f":"DATE(YEAR(H517),MONTH(H517)+1,DAY(H517))","v":"2032-02-01"},"2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U497","v":"Ano 9"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X517","v":"Ano 9"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE499","v":"Ano 9"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H517","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",null,"Funções","Cargo",{"$f":"Z518","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",null,"Funções","Cargo","Frota",{"$f":"Z518","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T501","v":"Ano 9"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B458","v":"Fiscal"},1536.029,0,0.57198580411379429,{"$f":"(C520+D520)*(E520/100*100+1)","v":2414.6157827071074},{"$f":"G473","v":624.71},{"$f":"(($F520*Z520)+($G520*AO520))*BE520","v":72032.021050158452},72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,{"$f":"SUM(H520:S520)","v":864384.25260190119},null,"Controle Operacional",{"$f":"B520","v":"Fiscal"},{"$f":"X458","v":0.05},{"$f":"X520/X526","v":0.40770333947961501},{"$f":"Z526*$Y520","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W520","v":"Fiscal"},{"$f":"AO526*$Y520","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN520","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BP458","v":474},{"$f":"BE520","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B459","v":"Inspetores de Tráfego"},1256.751,0,0.57198580411379429,1975.5947313058152,{"$f":"G520","v":624.71},{"$f":"(($F521*Z521)+($G521*AO521))*BE521","v":36976.333279168692},36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,443715.99935002433,null,null,"Inspetores de Tráfego",0.03,{"$f":"X521/X526","v":0.24462200368776901},{"$f":"Z526*$Y521","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO526*$Y521","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,474,{"$f":"BE521","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B460","v":"Chefe de tráfego"},3490.9749999999999,0,0.57198580411379429,5487.7631425161535,624.71,{"$f":"(($F522*Z522)+($G522*AO522))*BE522","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,260758.10425973914,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X522/X526","v":6.1155500921942198E-2},{"$f":"Z526*$Y522","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO526*$Y522","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,474,{"$f":"BE522","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B461","v":"Programadores"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F523*Z523)+($G523*AO523))*BE523","v":10804.803157523766},10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,129657.63789028522,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X523/X526","v":6.1155500921942198E-2},{"$f":"Z526*$Y523","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO526*$Y523","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,474,{"$f":"BE523","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B462","v":"Escaladores"},2513.502,0,0.57198580411379429,3951.1894626116305,624.71,{"$f":"(($F524*Z524)+($G524*AO524))*BE524","v":10899.378619486992},10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,130792.54343384389,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X524/X526","v":4.0975209997951199E-2},{"$f":"Z526*$Y524","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO526*$Y524","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,474,{"$f":"BE524","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B463","v":"Auxiliares"},1117.1120000000001,0,0.57198580411379429,1756.0842056051692,624.71,{"$f":"(($F525*Z525)+($G525*AO525))*BE525","v":25518.76402289364},25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,306225.16827472369,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X525/X526","v":0.184388444990781},{"$f":"Z526*$Y525","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO526*$Y525","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,474,{"$f":"BE525","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B464","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H520:H525)","v":177961.14215087649},177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,2135533.7058105171,null,null,"Totais........................",{"$f":"SUM(X520:X525)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM162","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM163","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM164","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM165","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM166","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM167","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM168","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM169","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM170","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM171","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM172","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM173","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$162","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$163","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$164","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$165","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$166","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$167","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$168","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$169","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$170","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$171","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$172","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$173","v":0.122638190954774},null,null,"Totais........................",478,474,{"$f":"BE526","v":474},474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C465","v":3490.9749999999999},0,0.57198580411379429,{"$f":"(C527+D527)*(E527/100*100+1)","v":5487.7631425161535},{"$f":"G525","v":624.71},{"$f":"(($F527*Z527)+($G527*AO527))*BE527","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,{"$f":"SUM(H527:S527)","v":260758.10425973914},null,"Manutenção","Chefe de Manutenção",{"$f":"X465","v":7.4999999999999997E-3},{"$f":"X527/X536","v":1.49261194589594E-2},{"$f":"Z536*$Y527","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO536*$Y527","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,474,{"$f":"BE527","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C466","v":2094.585},0,0.57198580411379429,3292.6578855096923,{"$f":"G527","v":624.71},{"$f":"(($F528*Z528)+($G528*AO528))*BE528","v":167954.68743300857},167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,2015456.2491961028,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X528/X536","v":0.18001350101257599},{"$f":"Z536*$Y528","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO536*$Y528","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,474,{"$f":"BE528","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C467","v":1256.751},0,0.57198580411379429,1975.5947313058152,624.71,{"$f":"(($F529*Z529)+($G529*AO529))*BE529","v":111486.43199749359},111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,1337837.1839699231,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X529/X536","v":0.18001350101257599},{"$f":"Z536*$Y529","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO536*$Y529","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,474,{"$f":"BE529","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C468","v":2094.585},0,0.57198580411379429,3292.6578855096923,624.71,{"$f":"(($F530*Z530)+($G530*AO530))*BE530","v":116635.19960625593},116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,1399622.395275071,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X530/X536","v":0.12500937570317799},{"$f":"Z536*$Y530","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO536*$Y530","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,474,{"$f":"BE530","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C469","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F531*Z531)+($G531*AO531))*BE531","v":23507.907092330301},23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,282094.88510796364,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X531/X536","v":3.5002625196889799E-2},{"$f":"Z536*$Y531","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO536*$Y531","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,474,{"$f":"BE531","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C470","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F532*Z532)+($G532*AO532))*BE532","v":129706.55503114365},129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,1556478.6603737234,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X532/X536","v":0.12500937570317799},{"$f":"Z536*$Y532","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO536*$Y532","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,474,{"$f":"BE532","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C471","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F533*Z533)+($G533*AO533))*BE533","v":62259.146414948897},62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,747109.75697938667,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X533/X536","v":6.0004500337525302E-2},{"$f":"Z536*$Y533","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO536*$Y533","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,474,{"$f":"BE533","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C472","v":2792.78},null,{"$f":"E472","v":0.57198580411379429},4390.2105140129233,624.71,{"$f":"(($F534*Z534)+($G534*AO534))*BE534","v":35835.261160434027},35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,430023.13392520841,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X534/X536","v":3.0002250168762699E-2},{"$f":"Z536*$Y534","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO536*$Y534","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,474,{"$f":"BE534","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D473","v":0},0.57198580411379429,1975.5947313058152,{"$f":"G533","v":624.71},{"$f":"(($F535*Z535)+($G535*AO535))*BE535","v":154842.26666318599},154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,1858107.199958232,null,null,"Outros",0.12562814070351799,{"$f":"X535/X536","v":0.25001875140635499},{"$f":"Z536*$Y535","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO536*$Y535","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,474,{"$f":"BE535","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H527:H535)","v":823957.29742044583},823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,9887487.56904535,null,null,"Totais........................",{"$f":"SUM(X527:X535)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN162","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN163","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN164","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN165","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN166","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN167","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN168","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN169","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN170","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN171","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN172","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN173","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$162","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$163","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$164","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$165","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$166","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$167","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$168","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$169","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$170","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$171","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$172","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$173","v":0.502474874371859},null,null,"Totais........................",478,474,{"$f":"BE536","v":474},474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H514+H526+H536","v":6543129.3179880371},6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,78517551.815856442]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 9","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H499","v":"2032-01-01"},{"$f":"DATE(YEAR(H540),MONTH(H540)+1,DAY(H540))","v":"2032-02-01"},"2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X517","v":"Ano 9"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X540","v":"Ano 9"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE517","v":"Ano 9"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H540","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",null,"Funções","Cargo",{"$f":"Z541","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",null,"Funções","Cargo","Frota",{"$f":"Z541","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T519","v":"Ano 9"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B481","v":"Controle de Manutenção"},1256.751,0,0.57198580411379429,{"$f":"(C543+D543)*(E543/100*100+1)","v":1975.5947313058152},{"$f":"G535","v":624.71},{"$f":"(($F543*Z543)+($G543*AO543))*BE543","v":13974.426787289727},13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,{"$f":"SUM(H543:S543)","v":167693.12144747676},null,"Administração",{"$f":"B543","v":"Controle de Manutenção"},{"$f":"X481","v":1.1337868480725599E-2},{"$f":"X543/X558","v":0.11363636363636399},{"$f":"Z558*$Y543","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W543","v":"Controle de Manutenção"},{"$f":"AO558*$Y543","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN543","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BP481","v":474},{"$f":"BE543","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B482","v":"Gerente de Operação"},6981.95,0,0.57198580411379429,10975.526285032307,{"$f":"G543","v":624.71},{"$f":"(($F544*Z544)+($G544*AO544))*BE544","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X544/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y544","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO558*$Y544","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,474,{"$f":"BE544","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B483","v":"Gerente Administrativo"},6981.95,0,0.57198580411379429,10975.526285032307,624.71,{"$f":"(($F545*Z545)+($G545*AO545))*BE545","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X545/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y545","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO558*$Y545","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,474,{"$f":"BE545","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B484","v":"Assistente Administrativo"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F546*Z546)+($G546*AO546))*BE546","v":16333.791621351087},16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,196005.49945621306,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X546/X558","v":0.11363636363636399},{"$f":"Z558*$Y546","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO558*$Y546","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,474,{"$f":"BE546","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B485","v":"Psicólogo"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F547*Z547)+($G547*AO547))*BE547","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X547/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y547","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO558*$Y547","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,474,{"$f":"BE547","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B486","v":"Técnico Seg. do Trabalho"},1815.307,0,0.57198580411379429,2853.6368341083999,624.71,{"$f":"(($F548*Z548)+($G548*AO548))*BE548","v":22431.787746494905},22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,269181.45295793883,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X548/X558","v":0.13636363636363599},{"$f":"Z558*$Y548","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO558*$Y548","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,474,{"$f":"BE548","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B487","v":"Auxiliar de Compras"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F549*Z549)+($G549*AO549))*BE549","v":4446.4407413008985},4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,53357.288895610771,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X549/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y549","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO558*$Y549","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,474,{"$f":"BE549","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B488","v":"Assistente Financeiro"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F550*Z550)+($G550*AO550))*BE550","v":8892.8814826018188},8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,106714.57779122183,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X550/X558","v":4.5454545454545497E-2},{"$f":"Z558*$Y550","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO558*$Y550","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,474,{"$f":"BE550","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B489","v":"Auxiliar de CPD"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F551*Z551)+($G551*AO551))*BE551","v":13339.322223902716},13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,160071.86668683254,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X551/X558","v":6.8181818181818205E-2},{"$f":"Z558*$Y551","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO558*$Y551","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,474,{"$f":"BE551","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B490","v":"Enc. de Depto.Pessoal"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F552*Z552)+($G552*AO552))*BE552","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X552/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y552","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO558*$Y552","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,474,{"$f":"BE552","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B491","v":"Eletrônico"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F553*Z553)+($G553*AO553))*BE553","v":16170.560024776358},16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,194046.72029731623,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X553/X558","v":6.8181818181818205E-2},{"$f":"Z558*$Y553","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO558*$Y553","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,474,{"$f":"BE553","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B492","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F554*Z554)+($G554*AO554))*BE554","v":13067.0332970809},13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,156804.39956497078,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X554/X558","v":9.0909090909090898E-2},{"$f":"Z558*$Y554","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO558*$Y554","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,474,{"$f":"BE554","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B493","v":"Contador"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F555*Z555)+($G555*AO555))*BE555","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Contador",2.26757369614512E-3,{"$f":"X555/X558","v":2.27272727272727E-2},{"$f":"Z558*$Y555","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO558*$Y555","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,474,{"$f":"BE555","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B494","v":"Auxiliar Contabilidade"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F556*Z556)+($G556*AO556))*BE556","v":6533.5166485404498},6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,78402.19978248539,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X556/X558","v":4.5454545454545497E-2},{"$f":"Z558*$Y556","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO558*$Y556","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,474,{"$f":"BE556","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B495","v":"Outros"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F557*Z557)+($G557*AO557))*BE557","v":43121.493399403655},43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,517457.92079284374,null,null,"Outros",1.8140589569161002E-2,{"$f":"X557/X558","v":0.18181818181818199},{"$f":"Z558*$Y557","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO558*$Y557","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,474,{"$f":"BE557","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H543:H557)","v":203665.23305304837},203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,2443982.7966365805,null,null,"Totais.........................",{"$f":"SUM(X543:X557)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO162","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO163","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO164","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO165","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO166","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO167","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO168","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO169","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO170","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO171","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO172","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO173","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$162","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$163","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$164","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$165","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$166","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$167","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$168","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$169","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$170","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$171","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$172","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$173","v":9.9773242630385506E-2},null,null,"Totais.........................",478,474,{"$f":"BE558","v":474},474,474,474,474,474,474,474,474,474,474]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G560","v":"Ano 10"},null,null,null,null,{"$f":"F559","v":"Ano 10"},null,null,null,null,{"$f":"K559","v":"Ano 10"},null,null,null,null,{"$f":"P559","v":"Ano 10"},null,null,null,null,null,{"$f":"U559","v":"Ano 10"},null,null,null,null,{"$f":"AA559","v":"Ano 10"},null,null,null,null,{"$f":"AF559","v":"Ano 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK559","v":"Ano 10"},null,null,null,null,{"$f":"BE559","v":"Ano 10"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 10","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"$Z$2","v":0},{"$f":"Z560","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"FU Lei Motorista",{"$f":"$AO$2","v":0},{"$f":"AO560","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S540),MONTH(S540)+1,DAY(S540))","v":"2033-01-01"},{"$f":"DATE(YEAR(H561),MONTH(H561)+1,DAY(H561))","v":"2033-02-01"},"2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U559","v":"Ano 10"},"FU Cob.",{"$f":"$Z$3","v":0},{"$f":"Z561","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X561","v":"Ano 10"},"FU Benefícios",{"$f":"$AO$3","v":0},{"$f":"AO561","v":0},0,0,0,0,0,0,0,0,0,0,null,"Frota Mensal",null,null,{"$f":"BE559","v":"Ano 10"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H561","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01",null,"Funções","Cargo","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Funções","Cargo","Frota",{"$f":"Z562","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P559","v":"Ano 10"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,{"$f":"Z562","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01",null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C502","v":1396.39},0,0.57198580411379429,{"$f":"(C564+D564)*(E564/100*100+1)","v":2195.1052570064617},{"$f":"G502","v":624.71},{"$f":"(($F564*Z564)+($G564*AO564))*BE564","v":344957.58776147425},344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,344957.58776147425,{"$f":"SUM(H564:S564)","v":4139491.0531376912},null,"Motorista",{"$f":"B564","v":"Miniônibus"},{"$f":"X502","v":2.5049999999999999},{"$f":"X564/X569","v":1},{"$f":"Z569*$Y564+Z560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W564","v":"Miniônibus"},{"$f":"AO569*$Y564+AO560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Motorista",{"$f":"W564","v":"Miniônibus"},{"$f":"BD502","v":52},{"$f":"BP502","v":49},{"$f":"BE564","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C503","v":1396.39},0,0.57198580411379429,2195.1052570064617,{"$f":"G564","v":624.71},{"$f":"(($F565*Z565)+($G565*AO565))*BE565","v":2372463.4097064659},2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,2372463.4097064659,28469560.916477591,null,null,"Ônibus Básico",{"$f":"X564","v":2.5049999999999999},{"$f":"X565/X569","v":1},{"$f":"Z569*$Y565+Z560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO569*$Y565+AO560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",358,337,{"$f":"BE565","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C504","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F566*Z566)+($G566*AO566))*BE566","v":619515.66781652521},619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,619515.66781652521,7434188.013798303,null,null,"Padron",2.5049999999999999,{"$f":"X566/X569","v":1},{"$f":"Z569*$Y566+Z560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO569*$Y566+AO560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE566","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C505","v":1396.39},{"$f":"D505","v":0},0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F567*Z567)+($G567*AO567))*BE567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X567/X569","v":1},{"$f":"Z569*$Y567+Z560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO569*$Y567+AO560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE567","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C506","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F568*Z568)+($G568*AO568))*BE568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X568/X569","v":1},{"$f":"Z569*$Y568+Z560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO569*$Y568+AO560","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE568","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",624.71,{"$f":"SUM(H564:H568)","v":3336936.6652844655},3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,3336936.6652844655,40043239.983413585,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AK179","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK180","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK181","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK182","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK183","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK184","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK185","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK186","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK187","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK188","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK189","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AK190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AR$179","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$180","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$181","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$182","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$183","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$184","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$185","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$186","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$187","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$188","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$189","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AR$190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD564:BD568)","v":500},474,474,474,474,474,474,474,474,474,474,474,474]
["Cobrador","Miniônibus",{"$f":"C508","v":787.52},0,0.57198580411379429,{"$f":"(C570+D570)*(E570/100*100+1)","v":1237.9702604556953},624.71,{"$f":"(($F570*Z570)+($G570*AO570))*BE570","v":227868.00937443078},227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,227868.00937443078,2734416.11249317,null,"Cobrador",{"$f":"B570","v":"Miniônibus"},{"$f":"X508","v":2.5049999999999999},{"$f":"X570/X575","v":1},{"$f":"Z575*$Y570+Z561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"AO575*$Y570+AO561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,"Cobrador","Miniônibus",{"$f":"BD508","v":92},{"$f":"BP508","v":49},{"$f":"BE570","v":49},49,49,49,49,49,49,49,49,49,49]
[null,"Ônibus Básico",{"$f":"C509","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F571*Z571)+($G571*AO571))*BE571","v":1567173.8603914934},1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,1567173.8603914934,18806086.324697923,null,null,"Ônibus Básico",{"$f":"X570","v":2.5049999999999999},{"$f":"X571/X575","v":1},{"$f":"Z575*$Y571+Z561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",{"$f":"AO575*$Y571+AO561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Ônibus Básico",296,337,{"$f":"BE571","v":337},337,337,337,337,337,337,337,337,337,337]
[null,"Padron",{"$f":"C510","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F572*Z572)+($G572*AO572))*BE572","v":409232.34336632467},409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,409232.34336632467,4910788.120395897,null,null,"Padron",2.5049999999999999,{"$f":"X572/X575","v":1},{"$f":"Z575*$Y572+Z561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",{"$f":"AO575*$Y572+AO561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Padron",90,88,{"$f":"BE572","v":88},88,88,88,88,88,88,88,88,88,88]
[null,"Articulado",{"$f":"C511","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F573*Z573)+($G573*AO573))*BE573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado",2.5049999999999999,{"$f":"X573/X575","v":1},{"$f":"Z575*$Y573+Z561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",{"$f":"AO575*$Y573+AO561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado",0,0,{"$f":"BE573","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C512","v":787.52},0,0.57198580411379429,1237.9702604556953,624.71,{"$f":"(($F574*Z574)+($G574*AO574))*BE574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado BRT",2.5049999999999999,{"$f":"X574/X575","v":1},{"$f":"Z575*$Y574+Z561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",{"$f":"AO575*$Y574+AO561","v":2.4965999999999999},2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,2.4965999999999999,null,null,"Articulado BRT",0,0,{"$f":"BE574","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H570:H574)","v":2204274.2131322492},2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,2204274.2131322492,26451290.557586983,null,null,"Totais........................",2.5049999999999999,null,{"$f":"'FU Folha FGV 11 em diante'!$AL179","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL180","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL181","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL182","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL183","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL184","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL185","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL186","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL187","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL188","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL189","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AL190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AS$179","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$180","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$181","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$182","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$183","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$184","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$185","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$186","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$187","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$188","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$189","v":2.4965999999999999},{"$f":"'FU Folha FGV 11 em diante'!$AS$190","v":2.4965999999999999},null,null,"Totais........................",{"$f":"SUM(BD570:BD574)","v":478},474,474,474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H569+H575","v":5541210.8784167152},5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,5541210.8784167152,66494530.541000597]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 10","Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H561","v":"2033-01-01"},{"$f":"DATE(YEAR(H579),MONTH(H579)+1,DAY(H579))","v":"2033-02-01"},"2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U559","v":"Ano 10"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X579","v":"Ano 10"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE561","v":"Ano 10"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H579","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01",null,"Funções","Cargo",{"$f":"Z580","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01",null,"Funções","Cargo","Frota",{"$f":"Z580","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T563","v":"Ano 10"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional",{"$f":"B520","v":"Fiscal"},1536.029,0,0.57198580411379429,{"$f":"(C582+D582)*(E582/100*100+1)","v":2414.6157827071074},{"$f":"G535","v":624.71},{"$f":"(($F582*Z582)+($G582*AO582))*BE582","v":72032.021050158452},72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,72032.021050158452,{"$f":"SUM(H582:S582)","v":864384.25260190119},null,"Controle Operacional",{"$f":"B582","v":"Fiscal"},{"$f":"X520","v":0.05},{"$f":"X582/X588","v":0.40770333947961501},{"$f":"Z588*$Y582","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"W582","v":"Fiscal"},{"$f":"AO588*$Y582","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,"Controle Operacional",{"$f":"AN582","v":"Fiscal"},{"$f":"BD$11","v":478},{"$f":"BP520","v":474},{"$f":"BE582","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B521","v":"Inspetores de Tráfego"},1256.751,0,0.57198580411379429,1975.5947313058152,{"$f":"G582","v":624.71},{"$f":"(($F583*Z583)+($G583*AO583))*BE583","v":36976.333279168692},36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,36976.333279168692,443715.99935002433,null,null,"Inspetores de Tráfego",0.03,{"$f":"X583/X588","v":0.24462200368776901},{"$f":"Z588*$Y583","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",{"$f":"AO588*$Y583","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,"Inspetores de Tráfego",478,474,{"$f":"BE583","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B522","v":"Chefe de tráfego"},3490.9749999999999,0,0.57198580411379429,5487.7631425161535,624.71,{"$f":"(($F584*Z584)+($G584*AO584))*BE584","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,260758.10425973914,null,null,"Chefe de tráfego",7.4999999999999997E-3,{"$f":"X584/X588","v":6.1155500921942198E-2},{"$f":"Z588*$Y584","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",{"$f":"AO588*$Y584","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Chefe de tráfego",478,474,{"$f":"BE584","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B523","v":"Programadores"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F585*Z585)+($G585*AO585))*BE585","v":10804.803157523766},10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,10804.803157523766,129657.63789028522,null,null,"Programadores",7.4999999999999997E-3,{"$f":"X585/X588","v":6.1155500921942198E-2},{"$f":"Z588*$Y585","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",{"$f":"AO588*$Y585","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,"Programadores",478,474,{"$f":"BE585","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B524","v":"Escaladores"},2513.502,0,0.57198580411379429,3951.1894626116305,624.71,{"$f":"(($F586*Z586)+($G586*AO586))*BE586","v":10899.378619486992},10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,10899.378619486992,130792.54343384389,null,null,"Escaladores",5.0251256281407001E-3,{"$f":"X586/X588","v":4.0975209997951199E-2},{"$f":"Z588*$Y586","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",{"$f":"AO588*$Y586","v":5.0251256281407001E-3},5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,5.0251256281407001E-3,null,null,"Escaladores",478,474,{"$f":"BE586","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B525","v":"Auxiliares"},1117.1120000000001,0,0.57198580411379429,1756.0842056051692,624.71,{"$f":"(($F587*Z587)+($G587*AO587))*BE587","v":25518.76402289364},25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,25518.76402289364,306225.16827472369,null,null,"Auxiliares",2.2613065326633201E-2,{"$f":"X587/X588","v":0.184388444990781},{"$f":"Z588*$Y587","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",{"$f":"AO588*$Y587","v":2.2613065326633201E-2},2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,2.2613065326633201E-2,null,null,"Auxiliares",478,474,{"$f":"BE587","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B526","v":"Totais........................"},null,null,null,"Totais...",null,{"$f":"SUM(H582:H587)","v":177961.14215087649},177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,177961.14215087649,2135533.7058105185,null,null,"Totais........................",{"$f":"SUM(X582:X587)","v":0.122638190954774},1,{"$f":"'FU Folha FGV 11 em diante'!$AM179","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM180","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM181","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM182","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM183","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM184","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM185","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM186","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM187","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM188","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM189","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AM190","v":0.122638190954774},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AT$179","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$180","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$181","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$182","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$183","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$184","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$185","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$186","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$187","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$188","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$189","v":0.122638190954774},{"$f":"'FU Folha FGV 11 em diante'!$AT$190","v":0.122638190954774},null,null,"Totais........................",478,474,{"$f":"BE588","v":474},474,474,474,474,474,474,474,474,474,474]
["Manutenção","Chefe de Manutenção",{"$f":"C527","v":3490.9749999999999},0,0.57198580411379429,{"$f":"(C589+D589)*(E589/100*100+1)","v":5487.7631425161535},{"$f":"G587","v":624.71},{"$f":"(($F589*Z589)+($G589*AO589))*BE589","v":21729.842021644923},21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,21729.842021644923,260758.10425973914,null,"Manutenção","Chefe de Manutenção",{"$f":"X527","v":7.4999999999999997E-3},{"$f":"X589/X598","v":1.49261194589594E-2},{"$f":"Z598*$Y589","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",{"$f":"AO598*$Y589","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,"Manutenção","Chefe de Manutenção",478,474,{"$f":"BE589","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Mecânicos",{"$f":"C528","v":2094.585},0,0.57198580411379429,3292.6578855096923,{"$f":"G589","v":624.71},{"$f":"(($F590*Z590)+($G590*AO590))*BE590","v":167954.68743300857},167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,167954.68743300857,2015456.2491961028,null,null,"Mecânicos",9.0452261306532694E-2,{"$f":"X590/X598","v":0.18001350101257599},{"$f":"Z598*$Y590","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",{"$f":"AO598*$Y590","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Mecânicos",478,474,{"$f":"BE590","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Auxiliares",{"$f":"C529","v":1256.751},0,0.57198580411379429,1975.5947313058152,624.71,{"$f":"(($F591*Z591)+($G591*AO591))*BE591","v":111486.43199749359},111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,111486.43199749359,1337837.1839699231,null,null,"Auxiliares",9.0452261306532694E-2,{"$f":"X591/X598","v":0.18001350101257599},{"$f":"Z598*$Y591","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",{"$f":"AO598*$Y591","v":9.0452261306532694E-2},9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,9.0452261306532694E-2,null,null,"Auxiliares",478,474,{"$f":"BE591","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Funileiro",{"$f":"C530","v":2094.585},0,0.57198580411379429,3292.6578855096923,624.71,{"$f":"(($F592*Z592)+($G592*AO592))*BE592","v":116635.19960625593},116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,116635.19960625593,1399622.395275071,null,null,"Funileiro",6.2814070351758802E-2,{"$f":"X592/X598","v":0.12500937570317799},{"$f":"Z598*$Y592","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",{"$f":"AO598*$Y592","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Funileiro",478,474,{"$f":"BE592","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Borracheiro",{"$f":"C531","v":1396.39},0,0.57198580411379429,2195.1052570064617,624.71,{"$f":"(($F593*Z593)+($G593*AO593))*BE593","v":23507.907092330301},23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,23507.907092330301,282094.88510796364,null,null,"Borracheiro",1.75879396984925E-2,{"$f":"X593/X598","v":3.5002625196889799E-2},{"$f":"Z598*$Y593","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",{"$f":"AO598*$Y593","v":1.75879396984925E-2},1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,1.75879396984925E-2,null,null,"Borracheiro",478,474,{"$f":"BE593","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletricista",{"$f":"C532","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F594*Z594)+($G594*AO594))*BE594","v":129706.55503114365},129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,129706.55503114365,1556478.6603737234,null,null,"Eletricista",6.2814070351758802E-2,{"$f":"X594/X598","v":0.12500937570317799},{"$f":"Z598*$Y594","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",{"$f":"AO598*$Y594","v":6.2814070351758802E-2},6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,6.2814070351758802E-2,null,null,"Eletricista",478,474,{"$f":"BE594","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Pintores",{"$f":"C533","v":2373.8629999999998},0,0.57198580411379429,3731.6789369109842,624.71,{"$f":"(($F595*Z595)+($G595*AO595))*BE595","v":62259.146414948897},62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,62259.146414948897,747109.75697938667,null,null,"Pintores",3.0150753768844199E-2,{"$f":"X595/X598","v":6.0004500337525302E-2},{"$f":"Z598*$Y595","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",{"$f":"AO598*$Y595","v":3.0150753768844199E-2},3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,3.0150753768844199E-2,null,null,"Pintores",478,474,{"$f":"BE595","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Eletrônico",{"$f":"C534","v":2792.78},null,{"$f":"E534","v":0.57198580411379429},4390.2105140129233,624.71,{"$f":"(($F596*Z596)+($G596*AO596))*BE596","v":35835.261160434027},35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,35835.261160434027,430023.13392520841,null,null,"Eletrônico",1.5075376884422099E-2,{"$f":"X596/X598","v":3.0002250168762699E-2},{"$f":"Z598*$Y596","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",{"$f":"AO598*$Y596","v":1.5075376884422099E-2},1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,1.5075376884422099E-2,null,null,"Eletrônico",478,474,{"$f":"BE596","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Outros",1256.751,{"$f":"D535","v":0},0.57198580411379429,1975.5947313058152,{"$f":"G595","v":624.71},{"$f":"(($F597*Z597)+($G597*AO597))*BE597","v":154842.26666318599},154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,154842.26666318599,1858107.199958232,null,null,"Outros",0.12562814070351799,{"$f":"X597/X598","v":0.25001875140635499},{"$f":"Z598*$Y597","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",{"$f":"AO598*$Y597","v":0.12562814070351799},0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,0.12562814070351799,null,null,"Outros",478,474,{"$f":"BE597","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H589:H597)","v":823957.29742044583},823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,823957.29742044583,9887487.56904535,null,null,"Totais........................",{"$f":"SUM(X589:X597)","v":0.502474874371859},1,{"$f":"'FU Folha FGV 11 em diante'!$AN179","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN180","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN181","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN182","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN183","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN184","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN185","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN186","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN187","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN188","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN189","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AN190","v":0.502474874371859},null,null,"Totais........................",{"$f":"'FU Folha FGV 11 em diante'!$AU$179","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$180","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$181","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$182","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$183","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$184","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$185","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$186","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$187","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$188","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$189","v":0.502474874371859},{"$f":"'FU Folha FGV 11 em diante'!$AU$190","v":0.502474874371859},null,null,"Totais........................",478,474,{"$f":"BE598","v":474},474,474,474,474,474,474,474,474,474,474]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H576+H588+H598","v":6543129.3179880371},6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,6543129.3179880371,78517551.815856472]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 10","Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"H561","v":"2033-01-01"},{"$f":"DATE(YEAR(H602),MONTH(H602)+1,DAY(H602))","v":"2033-02-01"},"2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X579","v":"Ano 10"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X602","v":"Ano 10"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE579","v":"Ano 10"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H602","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01",null,"Funções","Cargo",{"$f":"Z603","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01",null,"Funções","Cargo","Frota",{"$f":"Z603","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T581","v":"Ano 10"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração",{"$f":"B543","v":"Controle de Manutenção"},1256.751,0,0.57198580411379429,{"$f":"(C605+D605)*(E605/100*100+1)","v":1975.5947313058152},{"$f":"G597","v":624.71},{"$f":"(($F605*Z605)+($G605*AO605))*BE605","v":13974.426787289727},13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,13974.426787289727,{"$f":"SUM(H605:S605)","v":167693.12144747676},null,"Administração",{"$f":"B605","v":"Controle de Manutenção"},{"$f":"X543","v":1.1337868480725599E-2},{"$f":"X605/X620","v":0.11363636363636399},{"$f":"Z620*$Y605","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"W605","v":"Controle de Manutenção"},{"$f":"AO620*$Y605","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,"Administração",{"$f":"AN605","v":"Controle de Manutenção"},{"$f":"BD$11","v":478},{"$f":"BP543","v":474},{"$f":"BE605","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B544","v":"Gerente de Operação"},6981.95,0,0.57198580411379429,10975.526285032307,{"$f":"G605","v":624.71},{"$f":"(($F606*Z606)+($G606*AO606))*BE606","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente de Operação",2.26757369614512E-3,{"$f":"X606/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y606","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",{"$f":"AO620*$Y606","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente de Operação",478,474,{"$f":"BE606","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B545","v":"Gerente Administrativo"},6981.95,0,0.57198580411379429,10975.526285032307,624.71,{"$f":"(($F607*Z607)+($G607*AO607))*BE607","v":12468.281177109528},12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,12468.281177109528,149619.37412531432,null,null,"Gerente Administrativo",2.26757369614512E-3,{"$f":"X607/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y607","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",{"$f":"AO620*$Y607","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Gerente Administrativo",478,474,{"$f":"BE607","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B546","v":"Assistente Administrativo"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F608*Z608)+($G608*AO608))*BE608","v":16333.791621351087},16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,16333.791621351087,196005.49945621306,null,null,"Assistente Administrativo",1.1337868480725599E-2,{"$f":"X608/X620","v":0.11363636363636399},{"$f":"Z620*$Y608","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",{"$f":"AO620*$Y608","v":1.1337868480725599E-2},1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,1.1337868480725599E-2,null,null,"Assistente Administrativo",478,474,{"$f":"BE608","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B547","v":"Psicólogo"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F609*Z609)+($G609*AO609))*BE609","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Psicólogo",2.26757369614512E-3,{"$f":"X609/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y609","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",{"$f":"AO620*$Y609","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Psicólogo",478,474,{"$f":"BE609","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B548","v":"Técnico Seg. do Trabalho"},1815.307,0,0.57198580411379429,2853.6368341083999,624.71,{"$f":"(($F610*Z610)+($G610*AO610))*BE610","v":22431.787746494905},22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,22431.787746494905,269181.45295793883,null,null,"Técnico Seg. do Trabalho",1.3605442176870699E-2,{"$f":"X610/X620","v":0.13636363636363599},{"$f":"Z620*$Y610","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",{"$f":"AO620*$Y610","v":1.3605442176870699E-2},1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,1.3605442176870699E-2,null,null,"Técnico Seg. do Trabalho",478,474,{"$f":"BE610","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B549","v":"Auxiliar de Compras"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F611*Z611)+($G611*AO611))*BE611","v":4446.4407413008985},4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,4446.4407413008985,53357.288895610771,null,null,"Auxiliar de Compras",2.26757369614512E-3,{"$f":"X611/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y611","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",{"$f":"AO620*$Y611","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Auxiliar de Compras",478,474,{"$f":"BE611","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B550","v":"Assistente Financeiro"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F612*Z612)+($G612*AO612))*BE612","v":8892.8814826018188},8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,8892.8814826018188,106714.57779122183,null,null,"Assistente Financeiro",4.5351473922902504E-3,{"$f":"X612/X620","v":4.5454545454545497E-2},{"$f":"Z620*$Y612","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",{"$f":"AO620*$Y612","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Assistente Financeiro",478,474,{"$f":"BE612","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B551","v":"Auxiliar de CPD"},2234.2240000000002,0,0.57198580411379429,3512.1684112103385,624.71,{"$f":"(($F613*Z613)+($G613*AO613))*BE613","v":13339.322223902716},13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,13339.322223902716,160071.86668683254,null,null,"Auxiliar de CPD",6.8027210884353704E-3,{"$f":"X613/X620","v":6.8181818181818205E-2},{"$f":"Z620*$Y613","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",{"$f":"AO620*$Y613","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Auxiliar de CPD",478,474,{"$f":"BE613","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B552","v":"Enc. de Depto.Pessoal"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F614*Z614)+($G614*AO614))*BE614","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Enc. de Depto.Pessoal",2.26757369614512E-3,{"$f":"X614/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y614","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",{"$f":"AO620*$Y614","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Enc. de Depto.Pessoal",478,474,{"$f":"BE614","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B553","v":"Eletrônico"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F615*Z615)+($G615*AO615))*BE615","v":16170.560024776358},16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,16170.560024776358,194046.72029731623,null,null,"Eletrônico",6.8027210884353704E-3,{"$f":"X615/X620","v":6.8181818181818205E-2},{"$f":"Z620*$Y615","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",{"$f":"AO620*$Y615","v":6.8027210884353704E-3},6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,6.8027210884353704E-3,null,null,"Eletrônico",478,474,{"$f":"BE615","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B554","v":"Auxiliar Depto. Pessoal"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F616*Z616)+($G616*AO616))*BE616","v":13067.0332970809},13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,13067.0332970809,156804.39956497078,null,null,"Auxiliar Depto. Pessoal",9.0702947845805008E-3,{"$f":"X616/X620","v":9.0909090909090898E-2},{"$f":"Z620*$Y616","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",{"$f":"AO620*$Y616","v":9.0702947845805008E-3},9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,9.0702947845805008E-3,null,null,"Auxiliar Depto. Pessoal",478,474,{"$f":"BE616","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B555","v":"Contador"},3630.614,0,0.57198580411379429,5707.2736682167997,624.71,{"$f":"(($F617*Z617)+($G617*AO617))*BE617","v":6805.8055753622612},6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,6805.8055753622612,81669.666904347134,null,null,"Contador",2.26757369614512E-3,{"$f":"X617/X620","v":2.27272727272727E-2},{"$f":"Z620*$Y617","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",{"$f":"AO620*$Y617","v":2.26757369614512E-3},2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,2.26757369614512E-3,null,null,"Contador",478,474,{"$f":"BE617","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B556","v":"Auxiliar Contabilidade"},1536.029,0,0.57198580411379429,2414.6157827071074,624.71,{"$f":"(($F618*Z618)+($G618*AO618))*BE618","v":6533.5166485404498},6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,6533.5166485404498,78402.19978248539,null,null,"Auxiliar Contabilidade",4.5351473922902504E-3,{"$f":"X618/X620","v":4.5454545454545497E-2},{"$f":"Z620*$Y618","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",{"$f":"AO620*$Y618","v":4.5351473922902504E-3},4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,4.5351473922902504E-3,null,null,"Auxiliar Contabilidade",478,474,{"$f":"BE618","v":474},474,474,474,474,474,474,474,474,474,474]
[null,{"$f":"B557","v":"Outros"},2792.78,0,0.57198580411379429,4390.2105140129233,624.71,{"$f":"(($F619*Z619)+($G619*AO619))*BE619","v":43121.493399403655},43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,43121.493399403655,517457.92079284374,null,null,"Outros",1.8140589569161002E-2,{"$f":"X619/X620","v":0.18181818181818199},{"$f":"Z620*$Y619","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",{"$f":"AO620*$Y619","v":1.8140589569161002E-2},1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,1.8140589569161002E-2,null,null,"Outros",478,474,{"$f":"BE619","v":474},474,474,474,474,474,474,474,474,474,474]
[null,"Totais.........................",null,null,null,"Totais...",null,{"$f":"SUM(H605:H619)","v":203665.23305304837},203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,203665.23305304837,2443982.7966365805,null,null,"Totais.........................",{"$f":"SUM(X605:X619)","v":9.9773242630385506E-2},1,{"$f":"'FU Folha FGV 11 em diante'!$AO179","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO180","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO181","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO182","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO183","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO184","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO185","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO186","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO187","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO188","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO189","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AO190","v":9.9773242630385506E-2},null,null,"Totais.........................",{"$f":"'FU Folha FGV 11 em diante'!$AV$179","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$180","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$181","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$182","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$183","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$184","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$185","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$186","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$187","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$188","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$189","v":9.9773242630385506E-2},{"$f":"'FU Folha FGV 11 em diante'!$AV$190","v":9.9773242630385506E-2},null,null,"Totais.........................",478,474,{"$f":"BE620","v":474},474,474,474,474,474,474,474,474,474,474]

{"sheet":"FU Folha FGV","index":7,"n_rows":190,"n_cols":106,"rows_kept":190,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,2,2,5],[2,6,2,10],[21,21,21,25],[21,29,21,32],[21,43,21,46],[21,50,21,66],[21,84,21,88],[21,92,21,96],[17,43,20,47],[21,100,21,104],[22,2,22,10],[22,21,22,25],[22,29,22,33],[22,43,22,47],[22,50,22,52],[22,53,22,55],[22,56,22,58],[22,59,22,61],[22,62,22,64],[22,65,22,67],[22,70,22,72],[22,73,22,75],[22,76,22,77],[21,13,22,17],[17,73,21,78],[23,2,23,3],[23,4,23,5],[38,21,38,25],[38,29,38,32],[38,43,38,46],[38,50,38,66],[38,84,38,88],[38,92,38,96],[38,100,38,104],[23,51,24,51],[23,54,24,54],[23,57,24,57],[23,60,24,60],[23,63,24,63],[23,66,24,66],[23,86,24,86],[23,88,24,88],[23,93,24,93],[23,95,24,95],[23,100,24,100],[23,102,24,102],[23,104,24,104],[23,59,24,59],[23,62,24,62],[56,70,56,72],[56,73,56,75],[56,76,56,77],[39,65,39,67],[39,70,39,72],[39,73,39,75],[39,76,39,77],[40,2,40,3],[40,4,40,5],[55,21,55,25],[55,29,55,32],[55,43,55,46],[55,50,55,66],[40,51,41,51],[40,54,41,54],[40,57,41,57],[40,60,41,60],[40,63,41,63],[40,66,41,66],[39,2,39,10],[39,21,39,25],[39,29,39,33],[39,43,39,47],[39,50,39,52],[56,2,56,10],[56,21,56,25],[56,29,56,33],[56,43,56,47],[56,50,56,52],[56,53,56,55],[56,56,56,58],[56,59,56,61],[56,62,56,64],[55,13,56,17],[57,2,57,3],[57,4,57,5],[72,21,72,25],[72,29,72,32],[72,43,72,46],[72,50,72,66],[72,84,72,88],[72,92,72,96],[72,100,72,104],[57,51,58,51],[57,54,58,54],[57,57,58,57],[57,60,58,60],[57,63,58,63],[57,66,58,66],[72,13,73,17],[90,70,90,72],[90,73,90,75],[90,76,90,77],[73,65,73,67],[73,70,73,72],[73,73,73,75],[73,76,73,77],[74,2,74,3],[74,4,74,5],[89,21,89,25],[89,29,89,32],[89,43,89,46],[89,50,89,66],[74,51,75,51],[74,54,75,54],[74,57,75,57],[74,60,75,60],[74,63,75,63],[74,66,75,66],[73,2,73,10],[73,21,73,25],[73,29,73,33],[73,43,73,47],[73,50,73,52],[90,21,90,25],[90,29,90,33],[90,43,90,47],[90,50,90,52],[90,53,90,55],[90,56,90,58],[90,59,90,61],[90,62,90,64],[90,65,90,67],[106,21,106,25],[106,29,106,32],[106,43,106,46],[106,50,106,66],[106,84,106,88],[106,92,106,96],[106,100,106,104],[91,51,92,51],[91,54,92,54],[91,57,92,57],[91,60,92,60],[91,63,92,63],[91,66,92,66],[107,70,107,72],[107,73,107,75],[107,76,107,77],[108,2,108,3],[108,4,108,5],[123,21,123,25],[123,29,123,32],[123,43,123,46],[123,50,123,66],[108,14,109,14],[108,51,109,51],[108,54,109,54],[108,57,109,57],[108,60,109,60],[108,63,109,63],[108,66,109,66],[107,2,107,10],[107,21,107,25],[107,29,107,33],[107,43,107,47],[107,50,107,52],[107,53,107,55],[107,56,107,58],[107,59,107,61],[124,76,124,77],[125,2,125,3],[125,4,125,5],[140,21,140,25],[140,29,140,32],[140,43,140,46],[140,50,140,66],[125,14,126,14],[125,51,126,51],[125,54,126,54],[125,57,126,57],[125,60,126,60],[125,63,126,63],[125,66,126,66],[124,2,124,10],[124,21,124,25],[124,29,124,33],[124,43,124,47],[124,50,124,52],[124,53,124,55],[124,56,124,58],[124,59,124,61],[124,62,124,64],[124,70,124,72],[141,21,141,25],[141,29,141,33],[141,43,141,47],[141,50,141,52],[141,53,141,55],[141,56,141,58],[141,59,141,61],[141,62,141,64],[124,65,124,67],[157,21,157,25],[157,29,157,32],[157,43,157,46],[157,50,157,66],[142,14,143,14],[142,51,143,51],[142,54,143,54],[142,57,143,57],[142,60,143,60],[142,63,143,63],[142,66,143,66],[158,2,158,10],[158,21,158,25],[158,29,158,33],[158,43,158,47],[158,50,158,52],[158,53,158,55],[158,56,158,58],[158,59,158,61],[158,62,158,64],[176,2,176,3],[176,4,176,5],[2,1,4,1],[3,6,4,6],[3,7,4,7],[23,7,24,7],[40,7,41,7],[57,7,58,7],[74,7,75,7],[91,7,92,7],[108,7,109,7],[125,7,126,7],[142,7,143,7],[159,7,160,7],[176,7,177,7],[175,2,175,10],[159,2,159,3],[159,4,159,5],[142,2,142,3],[142,4,142,5],[141,2,141,10],[91,2,91,3],[91,4,91,5],[90,2,90,10],[176,14,177,14],[23,50,24,50],[40,50,41,50],[57,50,58,50],[74,50,75,50],[91,50,92,50],[108,50,109,50],[125,50,126,50],[142,50,143,50],[159,50,160,50],[176,50,177,50],[38,13,39,17],[23,14,24,14],[40,14,41,14],[57,14,58,14],[74,14,75,14],[91,14,92,14],[175,21,175,25],[175,29,175,33],[175,43,175,47],[175,50,175,52],[174,21,174,25],[174,29,174,32],[174,43,174,46],[176,51,177,51],[23,53,24,53],[40,53,41,53],[57,53,58,53],[74,53,75,53],[91,53,92,53],[108,53,109,53],[125,53,126,53],[142,53,143,53],[159,53,160,53],[176,53,177,53],[175,53,175,55],[174,50,174,66],[141,65,141,67],[107,65,107,67],[107,62,107,64],[73,53,73,55],[73,56,73,58],[73,59,73,61],[73,62,73,64],[56,65,56,67],[39,53,39,55],[39,56,39,58],[39,59,39,61],[176,54,177,54],[23,56,24,56],[40,56,41,56],[57,56,58,56],[74,56,75,56],[91,56,92,56],[108,56,109,56],[125,56,126,56],[142,56,143,56],[159,56,160,56],[176,56,177,56],[175,56,175,58],[176,57,177,57],[159,54,160,54],[159,57,160,57],[176,62,177,62],[175,62,175,64],[40,59,41,59],[57,59,58,59],[74,59,75,59],[91,59,92,59],[108,59,109,59],[125,59,126,59],[142,59,143,59],[159,59,160,59],[176,59,177,59],[175,59,175,61],[176,60,177,60],[159,60,160,60],[159,63,160,63],[159,62,160,62],[23,85,24,85],[40,85,41,85],[57,85,58,85],[74,85,75,85],[91,85,92,85],[108,85,109,85],[39,62,39,64],[176,63,177,63],[23,65,24,65],[40,65,41,65],[57,65,58,65],[74,65,75,65],[91,65,92,65],[108,65,109,65],[125,65,126,65],[142,65,143,65],[159,65,160,65],[176,65,177,65],[175,65,175,67],[158,65,158,67],[176,66,177,66],[40,62,41,62],[57,62,58,62],[74,62,75,62],[40,86,41,86],[57,86,58,86],[74,86,75,86],[91,86,92,86],[108,86,109,86],[23,87,24,87],[40,87,41,87],[57,87,58,87],[74,87,75,87],[91,87,92,87],[108,87,109,87],[89,84,89,88],[55,84,55,88],[57,88,58,88],[74,88,75,88],[91,88,92,88],[108,88,109,88],[40,88,41,88],[23,84,24,84],[40,84,41,84],[57,84,58,84],[74,84,75,84],[91,84,92,84],[108,84,109,84],[23,92,24,92],[40,92,41,92],[57,92,58,92],[74,92,75,92],[91,92,92,92],[108,92,109,92],[89,92,89,96],[55,92,55,96],[23,96,24,96],[40,96,41,96],[57,96,58,96],[74,96,75,96],[91,96,92,96],[108,96,109,96],[40,93,41,93],[57,93,58,93],[74,93,75,93],[91,93,92,93],[108,93,109,93],[23,94,24,94],[40,94,41,94],[57,94,58,94],[74,94,75,94],[91,94,92,94],[23,103,24,103],[40,103,41,103],[57,103,58,103],[74,103,75,103],[91,103,92,103],[108,103,109,103],[40,100,41,100],[57,100,58,100],[74,100,75,100],[91,100,92,100],[108,100,109,100],[23,101,24,101],[40,101,41,101],[57,101,58,101],[74,101,75,101],[91,101,92,101],[108,101,109,101],[89,100,89,104],[55,100,55,104],[40,104,41,104],[57,104,58,104],[74,104,75,104],[91,104,92,104],[108,104,109,104],[174,13,175,17],[140,13,141,17],[157,13,158,17],[123,13,124,17],[106,13,107,17],[89,13,90,17],[108,94,109,94],[124,73,124,75],[175,70,175,72],[175,73,175,75],[175,76,175,77],[158,70,158,72],[158,73,158,75],[158,76,158,77],[141,70,141,72],[141,73,141,75],[141,76,141,77],[91,62,92,62],[108,62,109,62],[125,62,126,62],[142,62,143,62],[159,14,160,14],[159,51,160,51],[159,66,160,66],[40,102,41,102],[57,102,58,102],[74,102,75,102],[91,102,92,102],[108,102,109,102],[40,95,41,95],[57,95,58,95],[74,95,75,95],[91,95,92,95],[108,95,109,95]]}
[]
[null,"STPC/DF - DISSÍDIO COLETIVO - REAJUSTES DOS SALÁRIOS E BENEFÍCIOS"]
[null,"Histórico","REAJUSTES DE MÃO DE OBRA",null,null,null,"Benefícios"]
[null,null,"Mot.","Mot.","Cobra-","Demais","Tikets","Cestas","Plano","Plano","Seguro Vida"]
[null,null,"Diversos","Artic.","dores","Funcionários",null,null,"de Saúde","Odontol.","é deduzido"]
[null,"Licitação",100,100,100,100,100,100,100,100,100]
[null,"2013-05-01",6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,0]
[null,null,{"$f":"C6*(1+C7)","v":106.68},106.68,106.68,106.68,106.68,106.68,106.68,106.68,100]
[null,"2014-05-01",0.2,0.3,0.2,0.2,0.12,0.4,0.12,0.12,0]
[null,null,{"$f":"C8*(1+C9)","v":128.01599999999999},138.684,128.01599999999999,128.01599999999999,119.4816,149.352,119.4816,119.4816,100]
[null,"2015-05-01",0.1,0.1,0.1,0.1,0.11,0.11,0,0,0]
[null,null,{"$f":"C10*(1+C11)","v":140.8176},152.55240000000001,140.8176,140.8176,132.62457599999999,165.78072,119.4816,119.4816,100]
[null,"2016-05-01",0.1,0.1,0.1,0.1,0.11,0.11,0.11,0.3,0]
[null,null,{"$f":"C12*(1+C13)","v":154.89936},167.80763999999999,154.89936,154.89936,147.21327936,184.0165992,132.62457599999999,155.32607999999999,100]
[null,"2017-05-01",5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,0.14000000000000001,0.14000000000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O correção/cálculo do FU pela folha de pagamento e por função levou em consideração o seguinte: 1) Valor total gasto do salário, Ad.Noturno e Hs.Extras e sem encargos, dividido pelo salário médio por função da licitação com os reajustes. O resultado é a qtde. necessária de funcionários real para a operação; 2) Divide a quantidade obtida de funcionários pela qtde.Frota, chegando-se ao FU corrigido para lançar na Planilha da Licitação. Essa metodologia corrige a variação da km e a Lei motorista."]
[null,null,{"$f":"C14*(1+C15)","v":163.03157640000001},176.61754110000001,163.03157640000001,163.03157640000001,154.9419765264,193.677470658,151.19201663999999,177.07173119999999,100]
[null,"2018-08-01",4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,0.05,0.05,7.8E-2,0.05,0]
[null,null,{"$f":"C16*(1+C17)","v":170.28648154979999},184.47702167895,170.28648154979999,170.28648154979999,162.68907535272001,203.36134419090001,162.98499393792,185.92531776000001,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS: O cálculo para apuração dos benefícios considera-se a quantidade física de funcionários existentes nas operações de seus respectivos meses, espelhando, desta forma, a remuneração justa da operação, ou seja, a efetivamente gasta.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS: Para definir o salário médio da licitação com os reajuste inclusos, como houve reajuste diferenciado para os Motoristas dos ônibus articulados houve a necessidade de apurar a quantidade de motoristas da referida categoria. Nos meses não informados pela Concessionária foi feito o cálculo apurando-se a quantidade média de motoristas dos ônibus articulados. "]
[null,"% Acumulado",{"$f":"(C18/C6)-100%","v":0.70286481549799995},0.84477021678950004,0.70286481549799995,0.70286481549799995,0.62689075352720003,1.033613441909,0.62984993937920097,0.85925317759999997,0]
[]
[]
[null,"Bacia 4","R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 1",null,{"$f":"B22","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K22","v":"Ano 1"},null,{"$f":"M22","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S22","v":"Ano 1"},null,{"$f":"U22","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA22","v":"Ano 1"},null,{"$f":"AC22","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH22","v":"Ano 1"},null,{"$f":"AJ22","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO22","v":"Ano 1"},null,{"$f":"AQ22","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV22","v":"Ano 1"},null,{"$f":"AX22","v":"Bacia 4"},{"$f":"BP22","v":"Ano 1"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B22","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS22","v":"Ano 1"},null,{"$f":"B22","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CL22","v":"Ano 1"},null,{"$f":"CF22","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CL22","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores","Controle Oper.","Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores","Controle Oper.","Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores","Controle Oper.","Manutenção","Administração","Qtde."]
[null,"de","Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,"de","Físico","Físico","Físico","Físico","Físico","Total",null,"de","Físico","Físico","Físico","Físico","Físico","Total",null,"de","Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,"2014-01-01",{"$f":"'Plan2 R$ Pessoal'!F8*(C7/100*100+1)","v":1489.668852},{"$f":"'Plan2 R$ Pessoal'!F8*(D7/100*100+1)","v":1489.668852},{"$f":"BW26","v":81.857142857142804},0,{"$f":"IF(C26>0,((C26*E26)+(D26*F26))/(E26+F26),0)","v":1489.668852},{"$f":"'Plan2 R$ Pessoal'!F11*(E7/100*100+1)","v":840.12633600000004},{"$f":"'Plan2 R$ Pessoal'!F20*(F7/100*100+1)","v":1638.6357372},{"$f":"'Plan2 R$ Pessoal'!F31*(F7/100*100+1)","v":1923.8200894972999},{"$f":"'Plan4 R$ Pessoal'!F23*(F7/100*100+1)","v":2498.5809381272702},null,{"$f":"B26","v":"2014-01-01"},{"$f":"Folha!E5+Folha!E6+Folha!F5+Folha!F6","v":130170.24000000001},{"$f":"Folha!E7","v":62168.88},{"$f":"Folha!E8","v":34994.639999999999},{"$f":"Folha!E9","v":9678},{"$f":"Folha!E10","v":29768.959999999999},{"$f":"SUM(N26:R26)","v":266780.71999999997},null,{"$f":"M26","v":"2014-01-01"},{"$f":"N26/G26","v":87.381997566261802},73.999441912507805,21.355960452685299,5.0306159358845797,11.9143468781573,{"$f":"SUM(V26:Z26)","v":199.68236274549699},null,{"$f":"U26","v":"2014-01-01"},{"$f":"Q.Frota!T6","v":5},{"$f":"AD26","v":5},5,5,5,null,{"$f":"AC26","v":"2014-01-01"},2.1460190205520902,2.1460190205520902,{"$f":"'Plan2 R$ Pessoal'!D20","v":0.122638190954774},{"$f":"'Plan2 R$ Pessoal'!D31","v":0.502474874371859},{"$f":"'Plan4 R$ Pessoal'!D23","v":9.9773242630385506E-2},null,{"$f":"AJ26","v":"2014-01-01"},2.1460190205520902,2.1460190205520902,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ26","v":"2014-01-01"},{"$f":"CW26","v":81.857142857142804},{"$f":"V26","v":87.381997566261802},{"$f":"AZ26-AY26","v":5.5248547091189399},{"$f":"CX26","v":74.783068783068799},{"$f":"W26","v":73.999441912507805},{"$f":"BC26-BB26","v":-0.783626870560994},{"$f":"CY26","v":16.1693121693122},{"$f":"X26","v":21.355960452685299},{"$f":"BF26-BE26","v":5.1866482833731196},{"$f":"CZ26","v":2.0211640211640201},{"$f":"Y26","v":5.0306159358845797},{"$f":"BI26-BH26","v":3.0094519147205601},{"$f":"DA26","v":16.1693121693122},{"$f":"Z26","v":11.9143468781573},{"$f":"BL26-BK26","v":-4.2549652911548703},{"$f":"AY26+BB26+BE26+BH26+BK26","v":191},199.68236274549699,{"$f":"BO26-BN26","v":8.6823627454967003},null,{"$f":"AX26","v":"2014-01-01"},{"$f":"Q.Frota!N6","v":0},{"$f":"AY26/AD26","v":16.371428571428599},{"$f":"BT26*BS26","v":0},{"$f":"AY26","v":81.857142857142804},{"$f":"BV26-BX26","v":81.857142857142804},{"$f":"BU26","v":0},{"$f":"N26/BV26*BW26","v":130170.24000000001},{"$f":"N26/BV26*BX26","v":0},{"$f":"BY26+BZ26","v":130170.24000000001},"Calculado Mot.Artic.",null,null,null,{"$f":"B26","v":"2014-01-01"},81,74,16,2,16,{"$f":"SUM(CG26:CK26)","v":189},null,{"$f":"CF26","v":"2014-01-01"},{"$f":"CG26/$CL26","v":0.42857142857142899},0.39153439153439201,8.4656084656084707E-2,1.0582010582010601E-2,8.4656084656084707E-2,{"$f":"SUM(CO26:CS26)","v":1},null,{"$f":"CN26","v":"2014-01-01"},{"$f":"$DB26*CO26","v":81.857142857142804},74.783068783068799,16.1693121693122,2.0211640211640201,16.1693121693122,191]
[null,{"$f":"DATE(YEAR(B26),MONTH(B26)+1,DAY(B26))","v":"2014-02-01"},{"$f":"C26","v":1489.668852},1489.668852,{"$f":"BW27","v":115.93957703927499},0,1489.668852,{"$f":"H26","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2014-02-01",{"$f":"Folha!E14+Folha!E15+Folha!F14+Folha!F15","v":204170.72},{"$f":"Folha!E16+Folha!F16","v":103976.99},{"$f":"Folha!E17+Folha!F17","v":58406.080000000002},{"$f":"Folha!E18+Folha!F18","v":61699.22},{"$f":"Folha!E19+Folha!F19","v":44287.37},472540.38,null,"2014-02-01",{"$f":"N27/G27","v":137.05778953885201},123.763516919436,35.643113764747199,32.071200595541299,17.7250091538736,346.260629972451,null,"2014-02-01",{"$f":"Q.Frota!T7","v":57},{"$f":"AD27","v":57},57,57,57,null,"2014-02-01",2.76011083854267,2.76011083854267,{"$f":"AM26","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ27","v":"2014-02-01"},2.76011083854267,2.76011083854267,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-02-01",115.93957703927499,137.05778953885201,21.118212499577599,114.948640483384,123.763516919436,8.81487643605257,30.719033232628401,35.643113764747199,4.9240805321187997,44.5921450151057,32.071200595541299,-12.520944419564501,21.800604229607298,17.7250091538736,-4.0755950757336601,{"$f":"AY27+BB27+BE27+BH27+BK27","v":328},346.260629972451,18.260629972450801,null,"2014-02-01",{"$f":"Q.Frota!N7","v":0},2.0340276673557001,0,115.93957703927499,115.93957703927499,0,204170.72,0,204170.72,"Calculado Mot.Artic.",null,null,null,{"$f":"DATE(YEAR(CF26),MONTH(CF26)+1,DAY(CF26))","v":"2014-02-01"},117,116,31,45,22,331,null,{"$f":"DATE(YEAR(CN26),MONTH(CN26)+1,DAY(CN26))","v":"2014-02-01"},{"$f":"CG27/$CL27","v":0.35347432024169201},0.35045317220543798,9.3655589123867095E-2,0.13595166163142,6.6465256797583097E-2,1,null,{"$f":"DATE(YEAR(CV26),MONTH(CV26)+1,DAY(CV26))","v":"2014-02-01"},{"$f":"$DB27*CO27","v":115.93957703927499},114.948640483384,30.719033232628401,44.5921450151057,21.800604229607298,328]
[null,"2014-03-01",{"$f":"C27","v":1489.668852},1489.668852,{"$f":"BW28","v":481.57439720812198},19.5761950084602,1489.668852,{"$f":"H27","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2014-03-01",{"$f":"Folha!E23+Folha!E24+Folha!F23+Folha!F24","v":856195.77},{"$f":"Folha!E25+Folha!F25","v":442925.22},{"$f":"Folha!E26+Folha!F26","v":95556.36},{"$f":"Folha!E27+Folha!F27","v":105563.74},{"$f":"Folha!E28+Folha!F28","v":65987.67},1566228.76,null,"2014-03-01",{"$f":"N28/G28","v":574.75577129137696},527.21263579100605,58.314583180811603,54.871939728825801,26.410059003115101,1241.5649889951401,null,"2014-03-01",{"$f":"Q.Frota!T8","v":128},{"$f":"AD28","v":128},128,128,128,null,"2014-03-01",2.6164659994338502,2.6164659994338502,{"$f":"AM27","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ28","v":"2014-03-01"},2.6164659994338502,2.6164659994338502,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-03-01",501.15059221658203,574.75577129137696,73.605179074794805,497.15736040609102,527.21263579100605,30.055275384914399,60.896785109983099,58.314583180811603,-2.5822019291714402,88.849407783417902,54.871939728825801,-33.977468054592102,31.945854483925501,26.410059003115101,-5.5357954808104397,{"$f":"AY28+BB28+BE28+BH28+BK28","v":1180},1241.5649889951401,61.564988995135103,null,"2014-03-01",{"$f":"Q.Frota!N8","v":5},3.9152390016920502,19.5761950084602,501.15059221658203,481.57439720812198,19.5761950084602,822750.62273437495,33445.147265624997,856195.77,"Calculado Mot.Artic.",null,null,null,"2014-03-01",502,498,61,89,32,1182,null,"2014-03-01",{"$f":"CG28/$CL28","v":0.424703891708968},0.42131979695431498,5.16074450084602E-2,7.5296108291032102E-2,2.7072758037225E-2,1,null,"2014-03-01",{"$f":"$DB28*CO28","v":501.15059221658203},497.15736040609102,60.896785109983099,88.849407783417902,31.945854483925501,1180]
[null,"2014-04-01",{"$f":"C28","v":1489.668852},1489.668852,{"$f":"BW29","v":721.60441893830705},12.7944045911047,1489.668852,{"$f":"H28","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2014-04-01",{"$f":"Folha!E32+Folha!E33+Folha!F32+Folha!F33","v":1326444.04},{"$f":"Folha!E34+Folha!F34","v":665216.52},{"$f":"Folha!E35+Folha!F35","v":130905.98},{"$f":"Folha!E36+Folha!F36","v":188648.47},{"$f":"Folha!E37+Folha!F37","v":89001.46},2400216.4700000002,null,"2014-04-01",{"$f":"N29/G29","v":890.42879443920901},791.80534104813501,79.887175061666895,98.059309719182096,35.620803249506899,1895.8014235177,null,"2014-04-01",{"$f":"Q.Frota!T9","v":287},{"$f":"AD29","v":287},287,287,287,null,"2014-04-01",2.5477093020288399,2.5477093020288399,{"$f":"AM28","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ29","v":"2014-04-01"},2.5477093020288399,2.5477093020288399,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-04-01",734.39882352941197,890.42879443920901,156.02997090979699,693.54352941176501,791.80534104813501,98.261811636370197,69.7529411764706,79.887175061666895,10.1342338851963,152.46,98.059309719182096,-54.400690280817898,43.844705882352898,35.620803249506899,-8.2239026328460305,{"$f":"AY29+BB29+BE29+BH29+BK29","v":1694},1895.8014235177,201.80142351769999,null,"2014-04-01",{"$f":"Q.Frota!N9","v":5},2.5588809182209502,12.7944045911047,734.39882352941197,721.60441893830705,12.7944045911047,1303335.25881533,23108.781184668998,1326444.04,"Calculado Mot.Artic.",null,null,null,"2014-04-01",737,696,70,153,44,1700,null,"2014-04-01",{"$f":"CG29/$CL29","v":0.433529411764706},0.40941176470588198,4.11764705882353E-2,0.09,2.5882352941176499E-2,1,null,"2014-04-01",{"$f":"$DB29*CO29","v":734.39882352941197},693.54352941176501,69.7529411764706,152.46,43.844705882352898,1694]
[null,"2014-05-01",{"$f":"C29","v":1489.668852},1489.668852,{"$f":"BW30","v":844.01368603427795},14.9647816672744,1489.668852,{"$f":"H29","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2014-05-01",{"$f":"Folha!E41+Folha!E42+Folha!F41+Folha!F42","v":1619283.07},{"$f":"Folha!E43+Folha!F43","v":832391.74},{"$f":"Folha!E44+Folha!F44","v":113185.74},{"$f":"Folha!E45+Folha!F45","v":235493.14},{"$f":"Folha!E46+Folha!F46","v":89705.49},2890059.18,null,"2014-05-01",{"$f":"N30/G30","v":1087.0087454846},990.79353227179399,69.073154838795801,122.409128216109,35.902575190234103,2305.1871360015298,null,"2014-05-01",{"$f":"Q.Frota!T10","v":287},{"$f":"AD30","v":287},287,287,287,null,"2014-05-01",2.5477093020288399,2.5477093020288399,{"$f":"AM29","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ30","v":"2014-05-01"},2.5477093020288399,2.5477093020288399,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-05-01",858.97846770155195,1087.0087454846,228.03027778304499,817.12568853279902,990.79353227179399,173.667843738995,71.747621432148193,69.073154838795801,-2.6744665933523799,192.32348522784201,122.409128216109,-69.914357011733202,49.8247371056585,35.902575190234103,-13.9221619154244,{"$f":"AY30+BB30+BE30+BH30+BK30","v":1990},2305.1871360015298,315.18713600152898,null,"2014-05-01",{"$f":"Q.Frota!N10","v":5},2.9929563334548899,14.9647816672744,858.97846770155195,844.01368603427795,14.9647816672744,1591072.5635540099,28210.506445993,1619283.07,"Calculado Mot.Artic.",null,null,null,"2014-05-01",862,820,72,193,50,1997,null,"2014-05-01",{"$f":"CG30/$CL30","v":0.43164747120681002},0.41061592388582902,3.6054081121682499E-2,9.6644967451176803E-2,2.50375563345018E-2,1,null,"2014-05-01",{"$f":"$DB30*CO30","v":858.97846770155195},817.12568853279902,71.747621432148193,192.32348522784201,49.8247371056585,1990]
[null,"2014-06-01",{"$f":"C30*(C9/100*100+1)","v":1787.6026224},1936.5695076,{"$f":"BW31","v":834.84693298760203},14.8022505848866,1790.1978643024399,{"$f":"H30*(E9/100*100+1)","v":1008.1516032},1966.3628846399999,{"$f":"J30*(F9/100*100+1)","v":2308.5841073967599},{"$f":"K30*(F9/100*100+1)","v":2998.2971257527302},null,"2014-06-01",{"$f":"Folha!E50+Folha!E51+Folha!F50+Folha!F51","v":1905350.78},{"$f":"Folha!E52+Folha!F52","v":965047.56},{"$f":"Folha!E53+Folha!F53","v":163294.25},{"$f":"Folha!E54+Folha!F54","v":245865.21},{"$f":"Folha!E55+Folha!F55","v":92320.12},3371877.92,null,"2014-06-01",{"$f":"N31/G31","v":1064.3241275133701},957.24448281073796,83.043801973457093,106.500434275815,30.790850982396499,2241.9036975557801,null,"2014-06-01",{"$f":"Q.Frota!T11","v":287},{"$f":"AD31","v":287},287,287,287,null,"2014-06-01",2.5039638395699599,2.5039638395699599,{"$f":"AM30","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ31","v":"2014-06-01"},2.5039638395699599,2.5039638395699599,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-06-01",849.64918357248905,1064.3241275133701,214.67494394088601,815.030183077684,957.24448281073796,142.21429973305399,81.107372587827797,83.043801973457093,1.93642938562927,198.81197427016301,106.500434275815,-92.311539994347996,54.401286491835698,30.790850982396499,-23.610435509439199,{"$f":"AY31+BB31+BE31+BH31+BK31","v":1999},2241.9036975557801,242.90369755578101,null,"2014-06-01",{"$f":"Q.Frota!N11","v":5},2.9604501169773099,14.8022505848866,849.64918357248905,834.84693298760203,14.8022505848866,1872156.5155400699,33194.264459930302,1905350.78,"Calculado Mot.Artic.",null,null,null,"2014-06-01",859,824,82,201,55,2021,null,"2014-06-01",{"$f":"CG31/$CL31","v":0.425037110341415},0.40771895101434902,4.0573973280554197E-2,9.9455714992577895E-2,2.72142503711034E-2,1,null,"2014-06-01",{"$f":"$DB31*CO31","v":849.64918357248905},815.030183077684,81.107372587827797,198.81197427016301,54.401286491835698,1999]
[null,"2014-07-01",{"$f":"C31","v":1787.6026224},1936.5695076,{"$f":"BW32","v":889.58745098039196},14.7772001823985,1790.03672183137,{"$f":"H31","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2014-07-01",{"$f":"Folha!E59+Folha!E60+Folha!F59+Folha!F60","v":2067256.24},{"$f":"Folha!E61+Folha!F61","v":1060955.53},{"$f":"Folha!E62+Folha!F62","v":168696.93},{"$f":"Folha!E63+Folha!F63","v":270233.71999999997},{"$f":"Folha!E64+Folha!F64","v":91024.34},3658166.76,null,"2014-07-01",{"$f":"N32/G32","v":1154.8680620836701},1052.37697051951,85.791351798671101,117.056042764119,30.358679004219201,2440.4511061701901,null,"2014-07-01",{"$f":"Q.Frota!T12","v":306},{"$f":"AD32","v":306},306,306,306,null,"2014-07-01",2.5039638395699599,2.5039638395699599,{"$f":"AM31","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ32","v":"2014-07-01"},2.5039638395699599,2.5039638395699599,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-07-01",904.36465116279101,1154.8680620836701,250.503410920878,881.55720930232599,1052.37697051951,170.81976121718199,80.321860465116302,85.791351798671101,5.4694913335548403,210.22511627906999,117.056042764119,-93.169073514950895,55.531162790697699,30.358679004219201,-25.172483786478502,{"$f":"AY32+BB32+BE32+BH32+BK32","v":2132},2440.4511061701901,308.45110617018503,null,"2014-07-01",{"$f":"Q.Frota!N12","v":5},2.9554400364797102,14.7772001823985,904.36465116279101,889.58745098039196,14.7772001823985,2033477.54326797,33778.696732026103,2067256.24,"Calculado Mot.Artic.",null,null,null,"2014-07-01",912,889,81,212,56,2150,null,"2014-07-01",{"$f":"CG32/$CL32","v":0.424186046511628},0.41348837209302303,3.7674418604651198E-2,9.8604651162790699E-2,2.6046511627906999E-2,1,null,"2014-07-01",{"$f":"$DB32*CO32","v":904.36465116279101},881.55720930232599,80.321860465116302,210.22511627906999,55.531162790697699,2132]
[null,"2014-08-01",{"$f":"C32","v":1787.6026224},1936.5695076,{"$f":"BW33","v":890.05523336094996},12.715074762299301,1789.7007475436601,{"$f":"H32","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2014-08-01",{"$f":"Folha!E68+Folha!E69+Folha!F68+Folha!F69","v":2022423.05},{"$f":"Folha!E70+Folha!F70","v":1032011.53},{"$f":"Folha!E71+Folha!F71","v":131203.04999999999},{"$f":"Folha!E72+Folha!F72","v":287919.03999999998},{"$f":"Folha!E73+Folha!F73","v":87592.19},3561148.86,null,"2014-08-01",{"$f":"N33/G33","v":1130.0341986087601},1023.66700278437,66.723721763096904,124.71672098820299,29.2139792443052,2374.3556233887298,null,"2014-08-01",{"$f":"Q.Frota!T13","v":355},{"$f":"AD33","v":355},355,355,355,null,"2014-08-01",2.4826974862236,2.4826974862236,{"$f":"AM32","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ33","v":"2014-08-01"},2.4826974862236,2.4826974862236,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-08-01",902.77030812324904,1130.0341986087601,227.26389048550999,874.09523809523796,1023.66700278437,149.57176468913099,56.3613445378151,66.723721763096904,10.362377225281801,230.389355742297,124.71672098820299,-105.67263475409401,54.383753501400598,29.2139792443052,-25.169774257095401,{"$f":"AY33+BB33+BE33+BH33+BK33","v":2118},2374.3556233887298,256.35562338873302,null,"2014-08-01",{"$f":"Q.Frota!N13","v":5},2.5430149524598602,12.715074762299301,902.77030812324904,890.05523336094996,12.715074762299301,1993938.21830986,28484.8316901408,2022423.05,"Calculado Mot.Artic.",null,null,null,"2014-08-01",913,884,57,233,55,2142,null,"2014-08-01",{"$f":"CG33/$CL33","v":0.426237161531279},0.41269841269841301,2.6610644257703101E-2,0.108776844070962,2.5676937441643299E-2,1,null,"2014-08-01",{"$f":"$DB33*CO33","v":902.77030812324904},874.09523809523796,56.3613445378151,230.389355742297,54.383753501400598,2118]
[null,"2014-09-01",{"$f":"C33","v":1787.6026224},1936.5695076,{"$f":"BW34","v":955.539148541489},13.6505592648784,1789.7007475436601,{"$f":"H33","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2014-09-01",{"$f":"Folha!E77+Folha!E78+Folha!F77+Folha!F78","v":2177247.1},{"$f":"Folha!E79+Folha!F79","v":1133623.26},{"$f":"Folha!E80+Folha!F80","v":154723.44},{"$f":"Folha!E81+Folha!F81","v":266572.78999999998},{"$f":"Folha!E82+Folha!F82","v":93672.35},3825838.94,null,"2014-09-01",{"$f":"N34/G34","v":1216.54254376786},1124.4571316474,78.685089720012002,115.470252587244,31.241850314112298,2566.3968680366202,null,"2014-09-01",{"$f":"Q.Frota!T14","v":355},{"$f":"AD34","v":355},355,355,355,null,"2014-09-01",2.4391231795144801,2.4391231795144801,{"$f":"AM33","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ34","v":"2014-09-01"},2.4391231795144801,2.4391231795144801,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-09-01",969.18970780636698,1216.54254376786,247.35283596148901,960.25250763192298,1124.4571316474,164.20462401547701,75.469690361971203,78.685089720012002,3.21539935804077,213.49978194504999,115.470252587244,-98.029529357806496,58.588312254688198,31.241850314112298,-27.3464619405758,{"$f":"AY34+BB34+BE34+BH34+BK34","v":2277},2566.3968680366202,289.39686803662403,null,"2014-09-01",{"$f":"Q.Frota!N14","v":5},2.7301118529756798,13.6505592648784,969.18970780636698,955.539148541489,13.6505592648784,2146581.6478873198,30665.452112676099,2177247.1,"Calculado Mot.Artic.",null,null,null,"2014-09-01",976,967,76,215,59,2293,null,"2014-09-01",{"$f":"CG34/$CL34","v":0.42564326210205},0.42171827300479697,3.3144352376798997E-2,9.3763628434365504E-2,2.5730484081988698E-2,1,null,"2014-09-01",{"$f":"$DB34*CO34","v":969.18970780636698},960.25250763192298,75.469690361971203,213.49978194504999,58.588312254688198,2277]
[null,"2014-10-01",{"$f":"C34","v":1787.6026224},1936.5695076,{"$f":"BW35","v":893.29208844174195},68.911103965505802,1798.2713383161799,{"$f":"H34","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2014-10-01",{"$f":"Folha!E86+Folha!E87+Folha!F86+Folha!F87","v":2240406.21},{"$f":"Folha!E88+Folha!F88","v":1191167.19},{"$f":"Folha!E89+Folha!F89","v":202557.24},{"$f":"Folha!E90+Folha!F90","v":332910.46999999997},{"$f":"Folha!E91+Folha!F91","v":116455.67},4083496.78,null,"2014-10-01",{"$f":"N35/G35","v":1245.8666065922},1181.53577916167,103.011118437116,144.205475959636,38.840603554513798,2713.4595837051402,null,"2014-10-01",{"$f":"Q.Frota!T15","v":377},{"$f":"AD35","v":377},377,377,377,null,"2014-10-01",2.4602569471212399,2.4602569471212399,{"$f":"AM34","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ35","v":"2014-10-01"},2.4602569471212399,2.4602569471212399,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-10-01",962.20319240724803,1245.8666065922,283.66341418495603,977.06729939603099,1181.53577916167,204.46847976564001,82.248058671268296,103.011118437116,20.763059765847601,218.006902502157,144.205475959636,-73.801426542521298,57.474547023295898,38.840603554513798,-18.6339434687821,{"$f":"AY35+BB35+BE35+BH35+BK35","v":2297},2713.4595837051402,416.45958370514097,null,"2014-10-01",{"$f":"Q.Frota!N15","v":27},2.5522631098335502,68.911103965505802,962.20319240724803,893.29208844174195,68.911103965505802,2079952.71485411,160453.495145889,2240406.21,"Calculado Mot.Artic.",null,null,null,"2014-10-01",971,986,83,220,58,2318,null,"2014-10-01",{"$f":"CG35/$CL35","v":0.41889559965487499},0.42536669542709199,3.5806729939603099E-2,9.4909404659188998E-2,2.50215703192407E-2,1,null,"2014-10-01",{"$f":"$DB35*CO35","v":962.20319240724803},977.06729939603099,82.248058671268296,218.006902502157,57.474547023295898,2297]
[null,"2014-11-01",{"$f":"C35","v":1787.6026224},1936.5695076,{"$f":"BW36","v":895.03898877883898},69.045864848653295,1798.2713383161799,{"$f":"H35","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2014-11-01",{"$f":"Folha!E95+Folha!E96+Folha!F95+Folha!F96","v":2284944.44},{"$f":"Folha!E97+Folha!F97","v":1209763.23},{"$f":"Folha!E98+Folha!F98","v":226369.04},{"$f":"Folha!E99+Folha!F99","v":341491.92},{"$f":"Folha!E100+Folha!F100","v":116534},4179102.63,null,"2014-11-01",{"$f":"N36/G36","v":1270.6338533647099},1199.98145731263,115.120683861689,147.92266779705,38.866728383613399,2772.5253907196902,null,"2014-11-01",{"$f":"Q.Frota!T16","v":377},{"$f":"AD36","v":377},377,377,377,null,"2014-11-01",2.5568426305699599,2.5568426305699599,{"$f":"AM35","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ36","v":"2014-11-01"},2.5568426305699599,2.5568426305699599,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-11-01",964.08485362749298,1270.6338533647099,306.54899973721598,977.82944420874003,1199.98145731263,222.15201310389,93.2668646584642,115.120683861689,21.853819203224699,221.87696224013601,147.92266779705,-73.954294443085601,56.941875265167603,38.866728383613399,-18.0751468815542,{"$f":"AY36+BB36+BE36+BH36+BK36","v":2314},2772.5253907196902,458.52539071969102,null,"2014-11-01",{"$f":"Q.Frota!N16","v":27},2.5572542536538299,69.045864848653295,964.08485362749298,895.03898877883898,69.045864848653295,2121301.2042440302,163643.23575596799,2284944.44,"Calculado Mot.Artic.",null,null,null,"2014-11-01",982,996,95,226,58,2357,null,"2014-11-01",{"$f":"CG36/$CL36","v":0.416631310988545},0.42257106491302499,4.03054730589733E-2,9.5884599066610093E-2,2.4607551972846801E-2,1,null,"2014-11-01",{"$f":"$DB36*CO36","v":964.08485362749298},977.82944420874003,93.2668646584642,221.87696224013601,56.941875265167603,2314]
[null,"2014-12-01",{"$f":"C36","v":1787.6026224},1936.5695076,{"$f":"BW37","v":910.93036294378601},64.723999472321594,1797.48494647961,{"$f":"H36","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2014-12-01",{"$f":"Folha!E104+Folha!E105+Folha!F104+Folha!F105","v":2349064.02},{"$f":"Folha!E106+Folha!F106","v":1239597.08},{"$f":"Folha!E107+Folha!F107","v":239413.31},{"$f":"Folha!E108+Folha!F108","v":342204.58},{"$f":"Folha!E109+Folha!F109","v":131045.68},4301324.67,null,"2014-12-01",{"$f":"N37/G37","v":1306.86158156744},1229.5740799948801,121.754388200747,148.23136783432301,43.706702339282202,2850.1281199366699,null,"2014-12-01",{"$f":"Q.Frota!T17","v":407},{"$f":"AD37","v":407},407,407,407,null,"2014-12-01",2.5452728056401899,2.5452728056401899,{"$f":"AM36","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ37","v":"2014-12-01"},2.5452728056401899,2.5452728056401899,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2014-12-01",975.65436241610701,1306.86158156744,331.20721915132998,982.525167785235,1229.5740799948801,247.048912209642,100.11744966443,121.754388200747,21.6369385363178,222.810402684564,148.23136783432301,-74.579034850241101,58.892617449664399,43.706702339282202,-15.185915110382201,{"$f":"AY37+BB37+BE37+BH37+BK37","v":2340},2850.1281199366699,510.12811993666702,null,"2014-12-01",{"$f":"Q.Frota!N17","v":27},2.3971851656415399,64.723999472321594,975.65436241610701,910.93036294378601,64.723999472321594,2193229.3061425099,155834.713857494,2349064.02,"Calculado Mot.Artic.",null,null,null,"2014-12-01",994,1001,102,227,60,2384,null,"2014-12-01",{"$f":"CG37/$CL37","v":0.41694630872483202},0.41988255033556998,4.2785234899328901E-2,9.5218120805369094E-2,2.5167785234899299E-2,1,null,"2014-12-01",{"$f":"$DB37*CO37","v":975.65436241610701},982.525167785235,100.11744966443,222.810402684564,58.892617449664399,2340]
[]
[null,{"$f":"B22","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 2",null,{"$f":"B39","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K39","v":"Ano 2"},null,{"$f":"M39","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S39","v":"Ano 2"},null,{"$f":"U39","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA39","v":"Ano 2"},null,{"$f":"AC39","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH39","v":"Ano 2"},null,{"$f":"AJ39","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO39","v":"Ano 2"},null,{"$f":"AQ39","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV39","v":"Ano 2"},null,{"$f":"AX39","v":"Bacia 4"},{"$f":"BP39","v":"Ano 2"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF22","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS39","v":"Ano 2"},null,{"$f":"CN22","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT22","v":"Ano 1"},null,{"$f":"CV22","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT39","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI23","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ23","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY23","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B37),MONTH(B37)+1,DAY(B37))","v":"2015-01-01"},{"$f":"C37","v":1787.6026224},1936.5695076,{"$f":"BW43","v":936.75115400755396},54,{"$f":"IF(C43>0,((C43*E43)+(D43*F43))/(E43+F43),0)","v":1795.72192841167},{"$f":"H37","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,{"$f":"B43","v":"2015-01-01"},{"$f":"Folha!E113+Folha!F113+Folha!E114+Folha!F114","v":2252829.33},{"$f":"Folha!E115+Folha!F115","v":1192108.98},{"$f":"Folha!E116+Folha!F116","v":237195.03},{"$f":"Folha!E117+Folha!F117","v":337174.38},{"$f":"Folha!E118+Folha!F118","v":129845.15},{"$f":"SUM(N43:R43)","v":4149152.87},null,{"$f":"M43","v":"2015-01-01"},{"$f":"N43/G43","v":1254.5535555121501},1182.46995413795,120.626274963192,146.05245653371901,43.306298393426303,{"$f":"SUM(V43:Z43)","v":2747.0085395404399},null,{"$f":"U43","v":"2015-01-01"},{"$f":"Q.Frota!T23","v":441},{"$f":"AD43","v":441},441,441,441,null,{"$f":"AC43","v":"2015-01-01"},2.5749626070395499,2.5749626070395499,{"$f":"AM26","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ43","v":"2015-01-01"},2.5749626070395499,2.5749626070395499,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ43","v":"2015-01-01"},{"$f":"CW43","v":990.75115400755396},{"$f":"V43","v":1254.5535555121501},{"$f":"AZ43-AY43","v":263.80240150460099},{"$f":"CX43","v":1000.73856483424},{"$f":"W43","v":1182.46995413795},{"$f":"BC43-BB43","v":181.731389303703},{"$f":"CY43","v":103.869072597566},{"$f":"X43","v":120.626274963192},{"$f":"BF43-BE43","v":16.757202365625901},{"$f":"CZ43","v":224.716743600504},{"$f":"Y43","v":146.05245653371901},{"$f":"BI43-BH43","v":-78.664287066784198},{"$f":"DA43","v":59.924464960134301},{"$f":"Z43","v":43.306298393426303},{"$f":"BL43-BK43","v":-16.618166566707998},{"$f":"AY43+BB43+BE43+BH43+BK43","v":2380},2747.0085395404399,{"$f":"BO43-BN43","v":367.00853954043902},null,{"$f":"AX43","v":"2015-01-01"},{"$f":"Q.Frota!N23","v":31},{"$f":"AY43/AD43","v":2.2466012562529598},{"$f":"BT43*BS43","v":69.644638943841599},{"$f":"AY43","v":990.75115400755396},{"$f":"BV43-BX43","v":936.75115400755396},{"$f":"Folha!C113","v":54},{"$f":"Folha!E114+Folha!F114","v":2120284.4900000002},{"$f":"N43-BY43","v":132544.84},{"$f":"BY43+BZ43","v":2252829.33},null,null,null,null,{"$f":"DATE(YEAR(CF37),MONTH(CF37)+1,DAY(CF37))","v":"2015-01-01"},992,1002,104,225,60,{"$f":"SUM(CG43:CK43)","v":2383},null,{"$f":"DATE(YEAR(CN37),MONTH(CN37)+1,DAY(CN37))","v":"2015-01-01"},{"$f":"CG43/$CL43","v":0.41628199748216499},0.42047838858581599,4.3642467477968898E-2,9.4418799832144407E-2,2.5178346621905202E-2,{"$f":"SUM(CO43:CS43)","v":1},null,{"$f":"DATE(YEAR(CV37),MONTH(CV37)+1,DAY(CV37))","v":"2015-01-01"},{"$f":"$DB43*CO43","v":990.75115400755396},1000.73856483424,103.869072597566,224.716743600504,59.924464960134301,2380]
[null,{"$f":"DATE(YEAR(B43),MONTH(B43)+1,DAY(B43))","v":"2015-02-01"},{"$f":"C43","v":1787.6026224},1936.5695076,{"$f":"BW44","v":925.52973428932899},39,1793.6259810547499,{"$f":"H43","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2015-02-01",{"$f":"Folha!E122+Folha!F122+Folha!E123+Folha!F123","v":2250204.58},{"$f":"Folha!E124+Folha!F124","v":1180775.43},{"$f":"Folha!E125+Folha!F125","v":236748.95},{"$f":"Folha!E126+Folha!F126","v":343625.94},{"$f":"Folha!E127+Folha!F127","v":131123.89000000001},4142478.79,null,"2015-02-01",{"$f":"N44/G44","v":1254.5561916296199},1171.22804373079,120.399419582893,148.84705257175401,43.732787145663899,2738.76349466073,null,"2015-02-01",{"$f":"Q.Frota!T24","v":441},{"$f":"AD44","v":441},441,441,441,null,"2015-02-01",2.59590606313215,2.59590606313215,{"$f":"AM27","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ44","v":"2015-02-01"},2.59590606313215,2.59590606313215,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-02-01",964.52973428932899,1254.5561916296199,290.02645734029397,964.52973428932899,1171.22804373079,206.698309441465,101.324335723323,120.399419582893,19.075083859569901,221.159848165331,148.84705257175401,-72.312795593577405,58.4563475326866,43.732787145663899,-14.723560387022699,{"$f":"AY44+BB44+BE44+BH44+BK44","v":2310},2738.76349466073,428.76349466072901,null,"2015-02-01",{"$f":"Q.Frota!N24","v":31},2.1871422546243302,67.801409893354204,964.52973428932899,925.52973428932899,{"$f":"Folha!C122","v":39},{"$f":"Folha!E123+Folha!F123","v":2153332.17},96872.410000000105,2250204.58,null,null,null,null,{"$f":"DATE(YEAR(CF43),MONTH(CF43)+1,DAY(CF43))","v":"2015-02-01"},990,990,104,227,60,2371,null,{"$f":"DATE(YEAR(CN43),MONTH(CN43)+1,DAY(CN43))","v":"2015-02-01"},{"$f":"CG44/$CL44","v":0.41754533951918998},0.41754533951918998,4.3863348797975502E-2,9.5740194010965798E-2,2.5305778152678201E-2,1,null,{"$f":"DATE(YEAR(CV43),MONTH(CV43)+1,DAY(CV43))","v":"2015-02-01"},{"$f":"$DB44*CO44","v":964.52973428932899},964.52973428932899,101.324335723323,221.159848165331,58.4563475326866,2310]
[null,"2015-03-01",{"$f":"C44","v":1787.6026224},1936.5695076,{"$f":"BW45","v":928.02525252525299},36,1793.16555537624,{"$f":"H44","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2015-03-01",{"$f":"Folha!E131+Folha!F131+Folha!E132+Folha!F132","v":2200413.83},{"$f":"Folha!E133+Folha!F133","v":1163057.3400000001},{"$f":"Folha!E134+Folha!F134","v":241992.11},{"$f":"Folha!E135+Folha!F135","v":343629.88},{"$f":"Folha!E136+Folha!F136","v":129473.22},4078566.38,null,"2015-03-01",{"$f":"N45/G45","v":1227.11136370134},1153.6532167466801,123.065845012785,148.84875924554899,43.182251314567601,2695.8614360209199,null,"2015-03-01",{"$f":"Q.Frota!T25","v":441},{"$f":"AD45","v":441},441,441,441,null,"2015-03-01",2.5986717682875198,2.5986717682875198,{"$f":"AM28","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ45","v":"2015-03-01"},2.5986717682875198,2.5986717682875198,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-03-01",964.02525252525299,1227.11136370134,263.08611117608302,969.87373737373696,1153.6532167466801,183.77947937293999,102.348484848485,123.065845012785,20.717360164300601,222.24242424242399,148.84875924554899,-73.393664996875401,57.510101010101003,43.182251314567601,-14.3278496955334,{"$f":"AY45+BB45+BE45+BH45+BK45","v":2316},2695.8614360209199,379.86143602091499,null,"2015-03-01",{"$f":"Q.Frota!N25","v":31},2.1859983050459202,67.765947456423604,964.02525252525299,928.02525252525299,{"$f":"Folha!C131","v":36},{"$f":"Folha!E132+Folha!F132","v":2113768.35},86645.48,2200413.83,null,null,null,null,"2015-03-01",989,995,105,228,59,2376,null,"2015-03-01",{"$f":"CG45/$CL45","v":0.41624579124579097},0.41877104377104402,4.4191919191919199E-2,9.5959595959595995E-2,2.4831649831649798E-2,1,null,"2015-03-01",{"$f":"$DB45*CO45","v":964.02525252525299},969.87373737373696,102.348484848485,222.24242424242399,57.510101010101003,2316]
[null,"2015-04-01",{"$f":"C45","v":1787.6026224},1936.5695076,{"$f":"BW46","v":936.99384993849901},42,1793.9934788684,{"$f":"H45","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2015-04-01",{"$f":"Folha!E140+Folha!E141+Folha!F140+Folha!F141","v":2282299.2599999998},{"$f":"Folha!E142+Folha!F142","v":1225277.98},{"$f":"Folha!E143+Folha!F143","v":244275.09},{"$f":"Folha!E144+Folha!F144","v":346271.93},{"$f":"Folha!E145+Folha!F145","v":143330.96},4241455.22,null,"2015-04-01",{"$f":"N46/G46","v":1272.1892731960299},1215.3707598250201,124.226861637862,149.993205311661,47.8041214691211,2809.5842214396998,null,"2015-04-01",{"$f":"Q.Frota!T26","v":441},{"$f":"AD46","v":441},441,441,441,null,"2015-04-01",2.6070965311958498,2.6070965311958498,{"$f":"AM29","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ46","v":"2015-04-01"},2.6070965311958498,2.6070965311958498,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-04-01",978.99384993849901,1272.1892731960299,293.195423257529,1000.48872488725,1215.3707598250201,214.88203493777499,104.54325543255401,124.226861637862,19.683606205307399,226.67322673226701,149.993205311661,-76.680021420605996,72.3009430094301,47.8041214691211,-24.496821540309,{"$f":"AY46+BB46+BE46+BH46+BK46","v":2383},2809.5842214396998,426.58422143969699,null,"2015-04-01",{"$f":"Q.Frota!N26","v":31},2.21994070280839,68.818161787060006,978.99384993849901,936.99384993849901,{"$f":"Folha!C140","v":42},{"$f":"Folha!E141+Folha!F141","v":2179187.14},103112.12,2282299.2599999998,null,null,null,null,"2015-04-01",1002,1024,107,232,74,2439,null,"2015-04-01",{"$f":"CG46/$CL46","v":0.41082410824108201},0.41984419844198401,4.3870438704386998E-2,9.5120951209512097E-2,3.0340303403034001E-2,1,null,"2015-04-01",{"$f":"$DB46*CO46","v":978.99384993849901},1000.48872488725,104.54325543255401,226.67322673226701,72.3009430094301,2383]
[null,"2015-05-01",{"$f":"C46","v":1787.6026224},1936.5695076,{"$f":"BW47","v":981.49764705882399},53,1795.2345826447099,{"$f":"H46","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2015-05-01",{"$f":"Folha!E149+Folha!E150+Folha!F149+Folha!F150","v":2526719.23},{"$f":"Folha!E151+Folha!F151","v":1369775.36},{"$f":"Folha!E152+Folha!F152","v":250821.85},{"$f":"Folha!E153+Folha!F153","v":365166.71},{"$f":"Folha!E154+Folha!F154","v":136150.82},4648633.97,null,"2015-05-01",{"$f":"N47/G47","v":1407.45908887165},1358.6997785374399,127.556236928221,158.177780410944,45.409382155819202,3097.3022669040702,null,"2015-05-01",{"$f":"Q.Frota!T27","v":441},{"$f":"AD47","v":441},441,441,441,null,"2015-05-01",3.2732000000000001,{"$f":"AK47","v":3.2732000000000001},{"$f":"AM30","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ47","v":"2015-05-01"},3.2732000000000001,3.2732000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-05-01",1034.4976470588199,1407.45908887165,372.961441812825,1049.1505882352899,1358.6997785374399,309.54919030214103,101.59372549019599,127.556236928221,25.962511438024901,232.493333333333,158.177780410944,-74.315552922389003,73.264705882352899,45.409382155819202,-27.855323726533701,{"$f":"AY47+BB47+BE47+BH47+BK47","v":2491},3097.3022669040702,606.30226690406801,null,"2015-05-01",{"$f":"Q.Frota!N27","v":31},2.3457996531946099,72.7197892490329,1034.4976470588199,981.49764705882399,{"$f":"Folha!C149","v":53},{"$f":"Folha!E150+Folha!F150","v":2388390.13},138329.1,2526719.23,null,null,null,null,"2015-05-01",1059,1074,104,238,75,2550,null,"2015-05-01",{"$f":"CG47/$CL47","v":0.41529411764705898},0.42117647058823499,4.0784313725490198E-2,9.3333333333333296E-2,2.9411764705882401E-2,1,null,"2015-05-01",{"$f":"$DB47*CO47","v":1034.4976470588199},1049.1505882352899,101.59372549019599,232.493333333333,73.264705882352899,2491]
[null,"2015-06-01",{"$f":"C47*(C11/100*100+1)","v":1966.3628846399999},2130.2264583599999,{"$f":"BW48","v":1018.34741606941},59,1975.3367316138499,{"$f":"H47*(E11/100*100+1)","v":1108.9667635200001},2162.999173104,{"$f":"J47*(F11/100*100+1)","v":2539.44251813643},{"$f":"K47*(F11/100*100+1)","v":3298.1268383279998},null,"2015-06-01",{"$f":"Folha!E158+Folha!E159+Folha!F158+Folha!F159","v":2766180.7},{"$f":"Folha!E160+Folha!F160","v":1496408.78},{"$f":"Folha!E161+Folha!F161","v":246091.18},{"$f":"Folha!E162+Folha!F162","v":366667.49},{"$f":"Folha!E163+Folha!F163","v":131722.45000000001},5007070.5999999996,null,"2015-06-01",{"$f":"N48/G48","v":1400.3590657376301},1349.37207247782,113.773127174546,144.388970170145,39.938564056795698,3047.8317996169399,null,"2015-06-01",{"$f":"Q.Frota!T28","v":441},{"$f":"AD48","v":441},441,441,441,null,"2015-06-01",3.3046948889746801,3.3046948889746801,{"$f":"AM31","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ48","v":"2015-06-01"},3.3046948889746801,3.3046948889746801,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-06-01",1077.34741606941,1400.3590657376301,323.011649668225,1098.81629573746,1349.37207247782,250.55577674035999,102.465107506601,113.773127174546,11.308019667945,238.10939268200701,144.388970170145,-93.7204225118615,70.261788004526593,39.938564056795698,-30.323223947730899,{"$f":"AY48+BB48+BE48+BH48+BK48","v":2587},3047.8317996169399,460.83179961693702,null,"2015-06-01",{"$f":"Q.Frota!N28","v":31},2.4429646622889098,75.731904530956101,1077.34741606941,1018.34741606941,{"$f":"Folha!C158","v":59},{"$f":"Folha!E159+Folha!F159","v":2606154.02},160026.68,2766180.7,null,null,null,null,"2015-06-01",1104,1126,105,244,72,2651,null,"2015-06-01",{"$f":"CG48/$CL48","v":0.41644662391550402},0.42474537910222598,3.9607695209354997E-2,9.2040739343643901E-2,2.7159562429272002E-2,1,null,"2015-06-01",{"$f":"$DB48*CO48","v":1077.34741606941},1098.81629573746,102.465107506601,238.10939268200701,70.261788004526593,2587]
[null,"2015-07-01",{"$f":"C48","v":1966.3628846399999},2130.2264583599999,{"$f":"BW49","v":1053.9673590504501},52,1974.06736684168,{"$f":"H48","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2015-07-01",{"$f":"Folha!E167+Folha!F167+Folha!E168+Folha!F168","v":2779364.74},{"$f":"Folha!E169+Folha!F169","v":1486170.98},{"$f":"Folha!E170+Folha!F170","v":268073.11},{"$f":"Folha!E171+Folha!F171","v":403553.43},{"$f":"Folha!E172+Folha!F172","v":146518.53},5083680.79,null,"2015-07-01",{"$f":"N49/G49","v":1407.9381416687499},1340.14023583782,123.93583563663699,158.914181800873,44.424771145029197,3075.3531660891199,null,"2015-07-01",{"$f":"Q.Frota!T29","v":441},{"$f":"AD49","v":441},441,441,441,null,"2015-07-01",3.2550056556871101,3.2550056556871101,{"$f":"AM32","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ49","v":"2015-07-01"},3.2550056556871101,3.2550056556871101,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-07-01",1105.9673590504501,1407.9381416687499,301.97078261830802,1115.7373887240401,1340.14023583782,224.402847113788,102.58531157269999,123.93583563663699,21.350524063937101,239.36572700296699,158.914181800873,-80.451545202094294,70.344213649851596,44.424771145029197,-25.919442504822499,{"$f":"AY49+BB49+BE49+BH49+BK49","v":2634},3075.3531660891199,441.35316608911597,null,"2015-07-01",{"$f":"Q.Frota!N29","v":31},2.50786249217788,77.743737257514297,1105.9673590504501,1053.9673590504501,{"$f":"Folha!C167","v":52},{"$f":"Folha!E168+Folha!F168","v":2644691.59},134673.15,2779364.74,null,null,null,null,"2015-07-01",1132,1142,105,245,72,2696,null,"2015-07-01",{"$f":"CG49/$CL49","v":0.41988130563798198},0.42359050445103902,3.8946587537092001E-2,9.0875370919881293E-2,2.6706231454005899E-2,1,null,"2015-07-01",{"$f":"$DB49*CO49","v":1105.9673590504501},1115.7373887240401,102.58531157269999,239.36572700296699,70.344213649851596,2634]
[null,"2015-08-01",{"$f":"C49","v":1966.3628846399999},2130.2264583599999,{"$f":"BW50","v":1035.78440880269},57,1974.9100634126901,{"$f":"H49","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2015-08-01",{"$f":"Folha!E176+Folha!E177+Folha!F176+Folha!F177","v":2849950.01},{"$f":"Folha!E178+Folha!F178","v":1525871.5},{"$f":"Folha!E179+Folha!F179","v":270464.49},{"$f":"Folha!E180+Folha!F180","v":409101.42},{"$f":"Folha!E181+Folha!F181","v":149638.73000000001},5205026.1500000004,null,"2015-08-01",{"$f":"N50/G50","v":1443.07837749089},1375.9397938642401,125.041420895169,161.09890933866001,45.370823299160897,3150.5293248881098,null,"2015-08-01",{"$f":"Q.Frota!T30","v":441},{"$f":"AD50","v":441},441,441,441,null,"2015-08-01",3.2833492215330198,3.2833492215330198,{"$f":"AM33","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ50","v":"2015-08-01"},3.2833492215330198,3.2833492215330198,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-08-01",1092.78440880269,1443.07837749089,350.29396868819998,1090.8485639686701,1375.9397938642401,285.09122989557,101.631853785901,125.041420895169,23.409567109268298,239.076837001119,161.09890933866001,-77.977927662458796,70.658336441626304,45.370823299160897,-25.287513142465301,{"$f":"AY50+BB50+BE50+BH50+BK50","v":2595},3150.5293248881098,555.52932488811405,null,"2015-08-01",{"$f":"Q.Frota!N30","v":31},2.4779691809584699,76.817044609712596,1092.78440880269,1035.78440880269,{"$f":"Folha!C176","v":57},{"$f":"Folha!E177+Folha!F177","v":2695396.32},154553.69,2849950.01,null,null,null,null,"2015-08-01",1129,1127,105,247,73,2681,null,"2015-08-01",{"$f":"CG50/$CL50","v":0.42111152555016801},0.42036553524804199,3.91644908616188E-2,9.2129802312569897E-2,2.72286460276016E-2,1,null,"2015-08-01",{"$f":"$DB50*CO50","v":1092.78440880269},1090.8485639686701,101.631853785901,239.076837001119,70.658336441626304,2595]
[null,"2015-09-01",{"$f":"C50","v":1966.3628846399999},2130.2264583599999,{"$f":"BW51","v":1037.0144927536201},57,1974.90045316757,{"$f":"H50","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2015-09-01",{"$f":"Folha!E185+Folha!F185+Folha!E186+Folha!F186","v":2871204.54},{"$f":"Folha!E187+Folha!F187","v":1526415.42},{"$f":"Folha!E188+Folha!F188","v":282779.09999999998},{"$f":"Folha!E189+Folha!F189","v":411944.55},{"$f":"Folha!E190+Folha!F190","v":166030.45000000001},5258374.0599999996,null,"2015-09-01",{"$f":"N51/G51","v":1453.84772958801},1376.4302684374099,130.73472404254301,162.21849758674799,50.340832278048403,3173.5720519327601,null,"2015-09-01",{"$f":"Q.Frota!T31","v":441},{"$f":"AD51","v":441},441,441,441,null,"2015-09-01",3.2814044656289201,3.2814044656289201,{"$f":"AM34","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ51","v":"2015-09-01"},3.2814044656289201,3.2814044656289201,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-09-01",1094.0144927536201,1453.84772958801,359.83323683438402,1087.24340393906,1376.4302684374099,289.186864498354,101.56633221850601,130.73472404254301,29.168391824036799,239.890003716091,162.21849758674799,-77.671506129342703,80.285767372723896,50.340832278048403,-29.9449350946755,{"$f":"AY51+BB51+BE51+BH51+BK51","v":2603},3173.5720519327601,570.57205193275695,null,"2015-09-01",{"$f":"Q.Frota!N31","v":31},2.4807584869696702,76.903513096059697,1094.0144927536201,1037.0144927536201,{"$f":"Folha!C185","v":57},{"$f":"Folha!E186+Folha!F186","v":2715644.24},155560.29999999999,2871204.54,null,null,null,null,"2015-09-01",1131,1124,105,248,83,2691,null,"2015-09-01",{"$f":"CG51/$CL51","v":0.42028985507246402},0.41768859160163502,3.90189520624303E-2,9.2159048680787795E-2,3.0843552582682999E-2,1,null,"2015-09-01",{"$f":"$DB51*CO51","v":1094.0144927536201},1087.24340393906,101.56633221850601,239.890003716091,80.285767372723896,2603]
[null,"2015-10-01",{"$f":"C51","v":1966.3628846399999},2130.2264583599999,{"$f":"BW52","v":1032.79068047337},75,1977.4568288711901,{"$f":"H51","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2015-10-01",{"$f":"Folha!E194+Folha!F194+Folha!E195+Folha!F195","v":2851829.49},{"$f":"Folha!E196+Folha!F196","v":1514979.33},{"$f":"Folha!E197+Folha!F197","v":280112.81},{"$f":"Folha!E198+Folha!F198","v":412167.15},{"$f":"Folha!E199+Folha!F199","v":165990.75},5225079.53,null,"2015-10-01",{"$f":"N52/G52","v":1442.1702908315499},1366.1178854371301,129.50204211036501,162.30615462108099,50.328795142441997,3150.4251681425699,null,"2015-10-01",{"$f":"Q.Frota!T32","v":441},{"$f":"AD52","v":441},441,441,441,null,"2015-10-01",3.2814044656289201,3.2814044656289201,{"$f":"AM35","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ52","v":"2015-10-01"},3.2814044656289201,3.2814044656289201,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-10-01",1107.79068047337,1442.1702908315499,334.37961035818,1093.2400147929,1366.1178854371301,272.87787064422997,101.854659763314,129.50204211036501,27.647382347051899,239.600961538462,162.30615462108099,-77.2948069173802,80.5136834319527,50.328795142441997,-30.184888289510599,{"$f":"AY52+BB52+BE52+BH52+BK52","v":2623},3150.4251681425699,527.42516814257203,null,"2015-10-01",{"$f":"Q.Frota!N32","v":31},2.51199700787613,77.871907244159999,1107.79068047337,1032.79068047337,{"$f":"Folha!C194","v":75},{"$f":"Folha!E195+Folha!F195","v":2652748.5699999998},199080.92,2851829.49,null,null,null,null,"2015-10-01",1142,1127,105,247,83,2704,null,"2015-10-01",{"$f":"CG52/$CL52","v":0.42233727810650901},0.41678994082840198,3.8831360946745601E-2,9.1346153846153799E-2,3.0695266272189301E-2,1,null,"2015-10-01",{"$f":"$DB52*CO52","v":1107.79068047337},1093.2400147929,101.854659763314,239.600961538462,80.5136834319527,2623]
[null,"2015-11-01",{"$f":"C52","v":1966.3628846399999},2130.2264583599999,{"$f":"BW53","v":1030.69888888889},71,1976.9232236323101,{"$f":"H52","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2015-11-01",{"$f":"Folha!E203+Folha!F203+Folha!E204+Folha!F204","v":2831067.72},{"$f":"Folha!E205+Folha!F205","v":1482553.99},{"$f":"Folha!E206+Folha!F206","v":277906.15000000002},{"$f":"Folha!E207+Folha!F207","v":416314.65},{"$f":"Folha!E208+Folha!F208","v":175908.82},5183751.33,null,"2015-11-01",{"$f":"N53/G53","v":1432.0574952821501},1336.8786502619701,128.481856792017,163.939387100407,53.335977851348403,3114.6933672878899,null,"2015-11-01",{"$f":"Q.Frota!T33","v":441},{"$f":"AD53","v":441},441,441,441,null,"2015-11-01",3.37800938269522,3.37800938269522,{"$f":"AM36","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ53","v":"2015-11-01"},3.37800938269522,3.37800938269522,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-11-01",1101.69888888889,1432.0574952821501,330.35860639326,1076.5944444444399,1336.8786502619701,260.284205817523,103.31444444444401,128.481856792017,25.167412347572899,241.388888888889,163.939387100407,-77.449501788482195,84.003333333333302,53.335977851348403,-30.667355481984899,{"$f":"AY53+BB53+BE53+BH53+BK53","v":2607},3114.6933672878899,507.69336728789,null,"2015-11-01",{"$f":"Q.Frota!N33","v":31},2.49818342151675,77.443686067019399,1101.69888888889,1030.69888888889,{"$f":"Folha!C203","v":71},{"$f":"Folha!E204+Folha!F204","v":2641349.2599999998},189718.46,2831067.72,null,null,null,null,"2015-11-01",1141,1115,107,250,87,2700,null,"2015-11-01",{"$f":"CG53/$CL53","v":0.42259259259259302},0.41296296296296298,3.9629629629629598E-2,9.2592592592592601E-2,3.2222222222222201E-2,1,null,"2015-11-01",{"$f":"$DB53*CO53","v":1101.69888888889},1076.5944444444399,103.31444444444401,241.388888888889,84.003333333333302,2607]
[null,"2015-12-01",{"$f":"C53","v":1966.3628846399999},2130.2264583599999,{"$f":"BW54","v":1026.4242649795301},76,1977.6594716241,{"$f":"H53","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2015-12-01",{"$f":"Folha!E212+Folha!F212+Folha!E213+Folha!F213","v":2614009.7400000002},{"$f":"Folha!E214+Folha!F214","v":1487781.02},{"$f":"Folha!E215+Folha!F215","v":282582.05},{"$f":"Folha!E216+Folha!F216","v":429608.92},{"$f":"Folha!E217+Folha!F217","v":181252.16},4995233.8899999997,null,"2015-12-01",{"$f":"N54/G54","v":1321.7693832059599},1341.5920737584599,130.64362368409101,169.17450067555299,54.956091407293002,3018.13567273135,null,"2015-12-01",{"$f":"Q.Frota!T34","v":441},{"$f":"AD54","v":441},441,441,441,null,"2015-12-01",2.8772000000000002,2.8772000000000002,{"$f":"AM37","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ54","v":"2015-12-01"},2.8772000000000002,2.8772000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2015-12-01",1102.4242649795301,1321.7693832059599,219.345118226425,1077.23706736137,1341.5920737584599,264.35500639708698,102.686267212505,130.64362368409101,27.957356471586799,242.18459248232199,169.17450067555299,-73.010091806769296,78.467807964272396,54.956091407293002,-23.511716556979401,{"$f":"AY54+BB54+BE54+BH54+BK54","v":2603},3018.13567273135,415.13567273134998,null,"2015-12-01",{"$f":"Q.Frota!N34","v":31},2.4998282652597101,77.494676223050902,1102.4242649795301,1026.4242649795301,{"$f":"Folha!C212","v":76},{"$f":"Folha!E213+Folha!F213","v":2424328.46},189681.28,2614009.7400000002,null,null,null,null,"2015-12-01",1138,1112,106,250,81,2687,null,"2015-12-01",{"$f":"CG54/$CL54","v":0.423520655005582},0.41384443617417199,3.9449199851135097E-2,9.3040565686639404E-2,3.0145143282471198E-2,1,null,"2015-12-01",{"$f":"$DB54*CO54","v":1102.4242649795301},1077.23706736137,102.686267212505,242.18459248232199,78.467807964272396,2603]
[]
[null,{"$f":"B39","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 3",null,{"$f":"B56","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K56","v":"Ano 3"},null,{"$f":"M56","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S56","v":"Ano 3"},null,{"$f":"U56","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA56","v":"Ano 3"},null,{"$f":"AC56","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH56","v":"Ano 3"},null,{"$f":"AJ56","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO56","v":"Ano 3"},null,{"$f":"AQ56","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV56","v":"Ano 3"},null,{"$f":"AX56","v":"Bacia 4"},{"$f":"BP56","v":"Ano 3"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF39","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS56","v":"Ano 3"},null,{"$f":"CN39","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT39","v":"Ano 1"},null,{"$f":"CV39","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT56","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI40","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ40","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY40","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B54),MONTH(B54)+1,DAY(B54))","v":"2016-01-01"},{"$f":"C54","v":1966.3628846399999},2130.2264583599999,{"$f":"BW60","v":1058.4220730797899},66,{"$f":"IF(C60>0,((C60*E60)+(D60*F60))/(E60+F60),0)","v":1975.98115532718},{"$f":"H54","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,{"$f":"B60","v":"2016-01-01"},{"$f":"Folha!E221+Folha!E222+Folha!F221+Folha!F222","v":2811393.91},{"$f":"Folha!E223+Folha!F223","v":1462743.01},{"$f":"Folha!E224+Folha!F224","v":274179.71999999997},{"$f":"Folha!E225+Folha!F225","v":417177.31},{"$f":"Folha!E226+Folha!F226","v":173894.03},{"$f":"SUM(N60:R60)","v":5139387.9800000004},null,{"$f":"M60","v":"2016-01-01"},{"$f":"N60/G60","v":1422.7837661409801},1319.0142916069599,126.75904984584,164.27909158036201,52.725088671288397,{"$f":"SUM(V60:Z60)","v":3085.5612878454299},null,{"$f":"U60","v":"2016-01-01"},{"$f":"AD54","v":441},{"$f":"AD60","v":441},441,441,441,null,{"$f":"AC60","v":"2016-01-01"},2.8772000000000002,{"$f":"AK60","v":2.8772000000000002},{"$f":"AM43","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ60","v":"2016-01-01"},2.8772000000000002,2.8772000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ60","v":"2016-01-01"},{"$f":"CW60","v":1124.4220730797899},{"$f":"V60","v":1422.7837661409801},{"$f":"AZ60-AY60","v":298.36169306118398},{"$f":"CX60","v":1095.76808351976},{"$f":"W60","v":1319.0142916069599},{"$f":"BC60-BB60","v":223.24620808720201},{"$f":"CY60","v":103.747203579418},{"$f":"X60","v":126.75904984584},{"$f":"BF60-BE60","v":23.011846266421301},{"$f":"CZ60","v":245.04101416853101},{"$f":"Y60","v":164.27909158036201},{"$f":"BI60-BH60","v":-80.7619225881689},{"$f":"DA60","v":81.021625652498102},{"$f":"Z60","v":52.725088671288397},{"$f":"BL60-BK60","v":-28.296536981209702},{"$f":"AY60+BB60+BE60+BH60+BK60","v":2650},3085.5612878454299,{"$f":"BO60-BN60","v":435.56128784542898},null,{"$f":"AX60","v":"2016-01-01"},{"$f":"BS54","v":31},{"$f":"AY60/AD60","v":2.54970991628071},{"$f":"BT60*BS60","v":79.041007404701901},{"$f":"AY60","v":1124.4220730797899},{"$f":"BV60-BX60","v":1058.4220730797899},{"$f":"Folha!C221","v":66},{"$f":"Folha!E222+Folha!F222","v":2634773.17},{"$f":"N60-BY60","v":176620.74},{"$f":"BY60+BZ60","v":2811393.91},null,null,null,null,{"$f":"DATE(YEAR(CF54),MONTH(CF54)+1,DAY(CF54))","v":"2016-01-01"},1138,1109,105,248,82,{"$f":"SUM(CG60:CK60)","v":2682},null,{"$f":"DATE(YEAR(CN54),MONTH(CN54)+1,DAY(CN54))","v":"2016-01-01"},{"$f":"CG60/$CL60","v":0.42431021625652499},0.413497390007457,3.91498881431767E-2,9.2468307233407904E-2,3.0574198359433299E-2,{"$f":"SUM(CO60:CS60)","v":1},null,{"$f":"DATE(YEAR(CV54),MONTH(CV54)+1,DAY(CV54))","v":"2016-01-01"},{"$f":"$DB60*CO60","v":1124.4220730797899},1095.76808351976,103.747203579418,245.04101416853101,81.021625652498102,2650]
[null,{"$f":"DATE(YEAR(B60),MONTH(B60)+1,DAY(B60))","v":"2016-02-01"},{"$f":"C60","v":1966.3628846399999},2130.2264583599999,{"$f":"BW61","v":1031.7475691847401},61,1975.51017380247,{"$f":"H60","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2016-02-01",{"$f":"Folha!E230+Folha!E231+Folha!F230+Folha!F231","v":2624351.4900000002},{"$f":"Folha!E232+Folha!F232","v":1353550.09},{"$f":"Folha!E233+Folha!F233","v":276092.45},{"$f":"Folha!E234+Folha!F234","v":411220.85},{"$f":"Folha!E235+Folha!F235","v":180744.2},4845959.08,null,"2016-02-01",{"$f":"N61/G61","v":1328.4424068283299},1220.5506373370999,127.643345144601,161.93351377836001,54.802076712012997,2893.3719798003999,null,"2016-02-01",{"$f":"AD60","v":441},{"$f":"AD61","v":441},441,441,441,null,"2016-02-01",3.2427000000000001,3.2427000000000001,{"$f":"AM44","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ61","v":"2016-02-01"},3.2427000000000001,3.2427000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-02-01",1092.7475691847401,1328.4424068283299,235.69483764358401,1065.74233358265,1220.5506373370999,154.80830375445501,101.269633507853,127.643345144601,26.373711636747402,235.33133881825,161.93351377836001,-73.397825039889497,83.909124906507103,54.802076712012997,-29.107048194494102,{"$f":"AY61+BB61+BE61+BH61+BK61","v":2579},2893.3719798003999,314.37197980040298,null,"2016-02-01",{"$f":"BS60","v":31},2.47788564440985,76.814454976705207,1092.7475691847401,1031.7475691847401,{"$f":"Folha!C230","v":61},{"$f":"Folha!E231+Folha!F231","v":2478381.71},145969.78,2624351.4900000002,null,null,null,null,{"$f":"DATE(YEAR(CF60),MONTH(CF60)+1,DAY(CF60))","v":"2016-02-01"},1133,1105,105,244,87,2674,null,{"$f":"DATE(YEAR(CN60),MONTH(CN60)+1,DAY(CN60))","v":"2016-02-01"},{"$f":"CG61/$CL61","v":0.42370979805534797},0.41323859386686601,3.9267015706806303E-2,9.1249065071054597E-2,3.2535527299925197E-2,1,null,{"$f":"DATE(YEAR(CV60),MONTH(CV60)+1,DAY(CV60))","v":"2016-02-01"},{"$f":"$DB61*CO61","v":1092.7475691847401},1065.74233358265,101.269633507853,235.33133881825,83.909124906507103,2579]
[null,"2016-03-01",{"$f":"C61","v":1966.3628846399999},2130.2264583599999,{"$f":"BW62","v":1034.1533258173599},54,1974.4946733971001,{"$f":"H61","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2016-03-01",{"$f":"Folha!E239+Folha!E240+Folha!F239+Folha!F240","v":2577530.69},{"$f":"Folha!E241+Folha!F241","v":1323866.1399999999},{"$f":"Folha!E242+Folha!F242","v":278125.92},{"$f":"Folha!E243+Folha!F243","v":408786.28},{"$f":"Folha!E244+Folha!F244","v":187815.73},4776124.76,null,"2016-03-01",{"$f":"N62/G62","v":1305.41283535872},1193.7834239485101,128.58346108421199,160.974811235337,56.946181637821397,2845.7007132645999,null,"2016-03-01",441,{"$f":"AD62","v":441},441,441,441,null,"2016-03-01",3.2610999999999999,3.2610999999999999,{"$f":"AM45","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ62","v":"2016-03-01"},3.2610999999999999,3.2610999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-03-01",1088.1533258173599,1305.41283535872,217.25950954135999,1054.38970311913,1193.7834239485101,139.39372082937899,102.255543028936,128.58346108421199,26.327918055274999,234.41600901916601,160.974811235337,-73.441197783829196,87.785419015407697,56.946181637821397,-30.839237377586301,{"$f":"AY62+BB62+BE62+BH62+BK62","v":2567},2845.7007132645999,278.70071326459902,null,"2016-03-01",31,2.4674678589962902,76.4915036288849,1088.1533258173599,1034.1533258173599,{"$f":"Folha!C239","v":54},{"$f":"Folha!E240+Folha!F240","v":2452232.7599999998},125297.93,2577530.69,null,null,null,null,"2016-03-01",1128,1093,106,243,91,2661,null,"2016-03-01",{"$f":"CG62/$CL62","v":0.42390078917700103},0.410747839158211,3.9834648628335197E-2,9.1319052987598695E-2,3.4197670048853802E-2,1,null,"2016-03-01",{"$f":"$DB62*CO62","v":1088.1533258173599},1054.38970311913,102.255543028936,234.41600901916601,87.785419015407697,2567]
[null,"2016-04-01",{"$f":"C62","v":1966.3628846399999},2130.2264583599999,{"$f":"BW63","v":1005.73486273035},83,1978.8550689948299,{"$f":"H62","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2016-04-01",{"$f":"Folha!E248+Folha!E249+Folha!F248+Folha!F249","v":2696007.54},{"$f":"Folha!E250+Folha!F250","v":1394053.75},{"$f":"Folha!E251+Folha!F251","v":286442.67},{"$f":"Folha!E252+Folha!F252","v":408351.76},{"$f":"Folha!E253+Folha!F253","v":191266.72},4976122.4400000004,null,"2016-04-01",{"$f":"N63/G63","v":1362.40777924654},1257.07441905211,132.428469488937,160.803702814139,57.992530116568702,2970.7069007182899,null,"2016-04-01",441,{"$f":"AD63","v":441},441,441,441,null,"2016-04-01",3.2425999999999999,3.2425999999999999,{"$f":"AM46","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ63","v":"2016-04-01"},3.2425999999999999,3.2425999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-04-01",1088.73486273035,1362.40777924654,273.67291651618598,1053.9262880782201,1257.07441905211,203.14813097388301,103.458819104927,132.428469488937,28.969650384010802,234.957878901843,160.803702814139,-74.154176087703704,89.922151184655903,57.992530116568702,-31.929621068087201,{"$f":"AY63+BB63+BE63+BH63+BK63","v":2571},2970.7069007182899,399.70690071829,null,"2016-04-01",31,2.4687865368035098,76.532382640908907,1088.73486273035,1005.73486273035,{"$f":"Folha!C248","v":83},{"$f":"Folha!E249+Folha!F249","v":2490407.4500000002},205600.09,2696007.54,null,null,null,null,"2016-04-01",1126,1090,107,243,93,2659,null,"2016-04-01",{"$f":"CG63/$CL63","v":0.42346746897329801},0.409928544565626,4.0240691989469703E-2,9.1387739751786407E-2,3.4975554719819502E-2,1,null,"2016-04-01",{"$f":"$DB63*CO63","v":1088.73486273035},1053.9262880782201,103.458819104927,234.957878901843,89.922151184655903,2571]
[null,"2016-05-01",{"$f":"C63","v":1966.3628846399999},2130.2264583599999,{"$f":"BW64","v":1007.8983050847499},78,1978.1331937843399,{"$f":"H63","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2016-05-01",{"$f":"Folha!E257+Folha!E258+Folha!F257+Folha!F258","v":2812797.26},{"$f":"Folha!E259+Folha!F259","v":1464366.93},{"$f":"Folha!E260+Folha!F260","v":291004.45},{"$f":"Folha!E261+Folha!F261","v":411527},{"$f":"Folha!E262+Folha!F262","v":189954.61},5169650.25,null,"2016-05-01",{"$f":"N64/G64","v":1421.9453315066601},1320.4786456826901,134.53747630536299,162.05407173461001,57.594695204717603,3096.61022043404,null,"2016-05-01",441,{"$f":"AD64","v":441},441,441,441,null,"2016-05-01",3.2934000000000001,3.2934000000000001,{"$f":"AM47","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ64","v":"2016-05-01"},3.2934000000000001,3.2934000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-05-01",1085.8983050847501,1421.9453315066601,336.04702642191501,1051.1186440678,1320.4786456826901,269.36000161488897,103.37288135593199,134.53747630536299,31.164594949431098,234.76271186440701,162.05407173461001,-72.708640129796805,89.847457627118601,57.594695204717603,-32.252762422401098,{"$f":"AY64+BB64+BE64+BH64+BK64","v":2565},3096.61022043404,531.61022043403705,null,"2016-05-01",31,2.4623544332987399,76.332987432261007,1085.8983050847501,1007.8983050847499,{"$f":"Folha!C257","v":78},{"$f":"Folha!E258+Folha!F258","v":2602129.15},210668.11,2812797.26,null,null,null,null,"2016-05-01",1124,1088,107,243,93,2655,null,"2016-05-01",{"$f":"CG64/$CL64","v":0.42335216572504702},0.40979284369114899,4.0301318267419999E-2,9.1525423728813601E-2,3.5028248587570601E-2,1,null,"2016-05-01",{"$f":"$DB64*CO64","v":1085.8983050847501},1051.1186440678,103.37288135593199,234.76271186440701,89.847457627118601,2565]
[null,"2016-06-01",{"$f":"C64*(C13/100*100+1)","v":2162.999173104},2343.2491041960002,{"$f":"BW65","v":1002.48021108179},82,2176.6282778110399,{"$f":"H64*(E13/100*100+1)","v":1219.8634398720001},2379.2990904143999,{"$f":"J64*(F13/100*100+1)","v":2793.3867699500802},{"$f":"K64*(F13/100*100+1)","v":3627.9395221608002},null,"2016-06-01",{"$f":"Folha!E266+Folha!E267+Folha!F266+Folha!F267","v":3020385.9},{"$f":"Folha!E268+Folha!F268","v":1568525.52},{"$f":"Folha!E269+Folha!F269","v":284565.19},{"$f":"Folha!E270+Folha!F270","v":410725.32},{"$f":"Folha!E271+Folha!F271","v":190449.96},5474651.8899999997,null,"2016-06-01",{"$f":"N65/G65","v":1387.64433541105},1285.82058346185,119.60042818763,147.03489127191,52.495351379663603,2992.5955897121098,null,"2016-06-01",441,{"$f":"AD65","v":441},441,441,441,null,"2016-06-01",3.2938000000000001,3.2938000000000001,{"$f":"AM48","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ65","v":"2016-06-01"},3.2938000000000001,3.2938000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-06-01",1084.48021108179,1387.64433541105,303.16412432925802,1050.68073878628,1285.82058346185,235.13984467557501,102.364116094987,119.60042818763,17.236312092642802,238.52770448548799,147.03489127191,-91.4928132135786,85.947229551451201,52.495351379663603,-33.451878171787598,{"$f":"AY65+BB65+BE65+BH65+BK65","v":2562},2992.5955897121098,430.59558971210998,null,"2016-06-01",31,2.45913880063899,76.233302819808699,1084.48021108179,1002.48021108179,{"$f":"Folha!C266","v":82},{"$f":"Folha!E267+Folha!F267","v":2788010.02},232375.88,3020385.9,null,null,null,null,"2016-06-01",1123,1088,106,247,89,2653,null,"2016-06-01",{"$f":"CG65/$CL65","v":0.42329438371654698},0.41010177157934402,3.9954768186958201E-2,9.3102148511119504E-2,3.3546928006030902E-2,1,null,"2016-06-01",{"$f":"$DB65*CO65","v":1084.48021108179},1050.68073878628,102.364116094987,238.52770448548799,85.947229551451201,2562]
[null,"2016-07-01",{"$f":"C65","v":2162.999173104},2343.2491041960002,{"$f":"BW66","v":997.32930056710802},88,2177.6140866862702,{"$f":"H65","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2016-07-01",{"$f":"Folha!E275+Folha!E276+Folha!F275+Folha!F276","v":3042977.7},{"$f":"Folha!E277+Folha!F277","v":1584784.84},{"$f":"Folha!E278+Folha!F278","v":283917.78000000003},{"$f":"Folha!E279+Folha!F279","v":406514.29},{"$f":"Folha!E280+Folha!F280","v":193401.36},5511595.9699999997,null,"2016-07-01",{"$f":"N66/G66","v":1397.3907124336099},1299.14938689063,119.328327045487,145.52739147084401,53.3088710047763,3014.7046888453501,null,"2016-07-01",441,{"$f":"AD66","v":441},441,441,441,null,"2016-07-01",3.1856,3.1856,{"$f":"AM49","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ66","v":"2016-07-01"},3.1856,3.1856,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-07-01",1085.3293005671101,1397.3907124336099,312.06141186650501,1047.67107750473,1299.14938689063,251.47830938590101,101.38752362949,119.328327045487,17.940803415997699,234.63969754253301,145.52739147084401,-89.112306071689503,84.972400756143699,53.3088710047763,-31.6635297513673,{"$f":"AY66+BB66+BE66+BH66+BK66","v":2554},3014.7046888453501,460.70468884534699,null,"2016-07-01",31,2.4610641736215602,76.292989382268303,1085.3293005671101,997.32930056710802,{"$f":"Folha!C275","v":88},{"$f":"Folha!E276+Folha!F276","v":2791408.7},251569,3042977.7,null,null,null,null,"2016-07-01",1124,1085,105,243,88,2645,null,"2016-07-01",{"$f":"CG66/$CL66","v":0.424952741020794},0.41020793950850698,3.9697542533081297E-2,9.1871455576559499E-2,3.3270321361058598E-2,1,null,"2016-07-01",{"$f":"$DB66*CO66","v":1085.3293005671101},1047.67107750473,101.38752362949,234.63969754253301,84.972400756143699,2554]
[null,"2016-08-01",{"$f":"C66","v":2162.999173104},2343.2491041960002,{"$f":"BW67","v":1000.72012102874},90,2177.8723687895999,{"$f":"H66","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2016-08-01",{"$f":"Folha!E284+Folha!E285+Folha!F284+Folha!F285","v":2997007.06},{"$f":"Folha!E286+Folha!F286","v":1557431.42},{"$f":"Folha!E287+Folha!F287","v":288607.46999999997},{"$f":"Folha!E288+Folha!F288","v":409678.8},{"$f":"Folha!E289+Folha!F289","v":195350.84},5448075.5899999999,null,"2016-08-01",{"$f":"N67/G67","v":1376.1169400691999},1276.72604087833,121.29936549916199,146.66024927415299,53.8462228509391,2974.6488185717799,null,"2016-08-01",441,{"$f":"AD67","v":441},441,441,441,null,"2016-08-01",3.2688000000000001,3.2688000000000001,{"$f":"AM50","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ67","v":"2016-08-01"},3.2688000000000001,3.2688000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-08-01",1090.7201210287401,1376.1169400691999,285.396819040455,1049.9273827534,1276.72604087833,226.79865812492699,102.953101361573,121.29936549916199,18.346264137588602,237.957639939486,146.66024927415299,-91.297390665332301,86.441754916792704,53.8462228509391,-32.595532065853597,{"$f":"AY67+BB67+BE67+BH67+BK67","v":2568},2974.6488185717799,406.64881857178398,null,"2016-08-01",31,2.4732882563010099,76.671935945331199,1090.7201210287401,1000.72012102874,{"$f":"Folha!C284","v":90},{"$f":"Folha!E285+Folha!F285","v":2745735.58},251271.48,2997007.06,null,null,null,null,"2016-08-01",1123,1081,106,245,89,2644,null,"2016-08-01",{"$f":"CG67/$CL67","v":0.42473524962178499},0.408850226928896,4.00907715582451E-2,9.2662632375189097E-2,3.3661119515884998E-2,1,null,"2016-08-01",{"$f":"$DB67*CO67","v":1090.7201210287401},1049.9273827534,102.953101361573,237.957639939486,86.441754916792704,2568]
[null,"2016-09-01",{"$f":"C67","v":2162.999173104},2343.2491041960002,{"$f":"BW68","v":1000.05464895636},86,2177.2723904681602,{"$f":"H67","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2016-09-01",{"$f":"Folha!E293+Folha!E294+Folha!F293+Folha!F294","v":2966424.91},{"$f":"Folha!E295+Folha!F295","v":1533010.07},{"$f":"Folha!E296+Folha!F296","v":280211.37},{"$f":"Folha!E297+Folha!F297","v":399158.54},{"$f":"Folha!E298+Folha!F298","v":196292.63},5375097.5199999996,null,"2016-09-01",{"$f":"N68/G68","v":1362.4500650385601},1256.7062999780201,117.77055315529699,142.89411845647601,54.105816483701503,2933.9268531120501,null,"2016-09-01",441,{"$f":"AD68","v":441},441,441,441,null,"2016-09-01",3.2913000000000001,3.2913000000000001,{"$f":"AM51","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ68","v":"2016-09-01"},3.2913000000000001,3.2913000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-09-01",1086.0546489563601,1362.4500650385601,276.39541608219997,1047.1628083491501,1256.7062999780201,209.543491628873,103.063377609108,117.77055315529699,14.707175546189299,238.21252371916501,142.89411845647601,-95.3184052626887,87.506641366223903,54.105816483701503,-33.4008248825224,{"$f":"AY68+BB68+BE68+BH68+BK68","v":2562},2933.9268531120501,371.92685311205202,null,"2016-09-01",31,2.46270895454956,76.343977591036406,1086.0546489563601,1000.05464895636,{"$f":"Folha!C293","v":86},{"$f":"Folha!E294+Folha!F294","v":2722350.09},244074.82,2966424.91,null,null,null,null,"2016-09-01",1117,1077,106,245,90,2635,null,"2016-09-01",{"$f":"CG68/$CL68","v":0.42390891840607198},0.40872865275142301,4.0227703984819702E-2,9.2979127134724907E-2,3.4155597722960201E-2,1,null,"2016-09-01",{"$f":"$DB68*CO68","v":1086.0546489563601},1047.1628083491501,103.063377609108,238.21252371916501,87.506641366223903,2562]
[null,"2016-10-01",{"$f":"C68","v":2162.999173104},2343.2491041960002,{"$f":"BW69","v":980.38901601830696},89,2178.0004903299,{"$f":"H68","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2016-10-01",{"$f":"Folha!E302+Folha!E303+Folha!F302+Folha!F303","v":3082898.93},{"$f":"Folha!E304+Folha!F304","v":1585762.56},{"$f":"Folha!E305+Folha!F305","v":307894.3},{"$f":"Folha!E306+Folha!F306","v":437143.91},{"$f":"Folha!E307+Folha!F307","v":212412.03},5626111.7300000004,null,"2016-10-01",{"$f":"N69/G69","v":1415.4721009879199},1299.95088644217,129.405462827447,156.49243946544999,58.548944573774897,3059.86983429677,null,"2016-10-01",441,{"$f":"AD69","v":441},441,441,441,null,"2016-10-01",3.0827,3.0827,{"$f":"AM52","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ69","v":"2016-10-01"},3.0827,3.0827,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-10-01",1069.38901601831,1415.4721009879199,346.08308496961803,1026.1910755148699,1299.95088644217,273.75981092729501,101.75514874141901,129.405462827447,27.650314086028601,234.22883295194501,156.49243946544999,-77.736393486495501,85.435926773455407,58.548944573774897,-26.886982199680499,{"$f":"AY69+BB69+BE69+BH69+BK69","v":2517},3059.86983429677,542.86983429676502,null,"2016-10-01",31,2.4249184036696301,75.172470513758498,1069.38901601831,980.38901601830696,{"$f":"Folha!C302","v":89},{"$f":"Folha!E303+Folha!F303","v":2821716.73},261182.2,3082898.93,null,null,null,null,"2016-10-01",1114,1069,106,244,89,2622,null,"2016-10-01",{"$f":"CG69/$CL69","v":0.424866514111365},0.40770404271548399,4.0427154843630797E-2,9.3058733790999201E-2,3.3943554538520201E-2,1,null,"2016-10-01",{"$f":"$DB69*CO69","v":1069.38901601831},1026.1910755148699,101.75514874141901,234.22883295194501,85.435926773455407,2517]
[null,"2016-11-01",{"$f":"C69","v":2162.999173104},2343.2491041960002,{"$f":"BW70","v":972.19631194775297},91,2178.42693893148,{"$f":"H69","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2016-11-01",{"$f":"Folha!E311+Folha!E312+Folha!F311+Folha!F312","v":3021303.19},{"$f":"Folha!E313+Folha!F313","v":1548582.06},{"$f":"Folha!E314+Folha!F314","v":302626.46000000002},{"$f":"Folha!E315+Folha!F315","v":436880.53},{"$f":"Folha!E316+Folha!F316","v":217348.9},5526741.1399999997,null,"2016-11-01",{"$f":"N70/G70","v":1386.91967860164},1269.47165509157,127.191432644684,156.39815248634801,59.9097362765703,2999.8906551008099,null,"2016-11-01",441,{"$f":"AD70","v":441},441,441,441,null,"2016-11-01",3.0827,3.0827,{"$f":"AM53","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ70","v":"2016-11-01"},3.0827,3.0827,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-11-01",1063.19631194775,1386.91967860164,323.72336665388502,1015.17479830964,1269.47165509157,254.29685678192399,99.8847483672685,127.191432644684,27.306684277414998,232.42412600845199,156.39815248634801,-76.025973522103499,89.320015366884405,59.9097362765703,-29.410279090314098,{"$f":"AY70+BB70+BE70+BH70+BK70","v":2500},2999.8906551008099,499.89065510080701,null,"2016-11-01",31,2.4108759908112298,74.737155715148106,1063.19631194775,972.19631194775297,{"$f":"Folha!C311","v":91},{"$f":"Folha!E312+Folha!F312","v":2758196.11},263107.08,3021303.19,null,null,null,null,"2016-11-01",1107,1057,104,242,93,2603,null,"2016-11-01",{"$f":"CG70/$CL70","v":0.425278524779101},0.406069919323857,3.99538993469074E-2,9.2969650403380705E-2,3.5728006146753699E-2,1,null,"2016-11-01",{"$f":"$DB70*CO70","v":1063.19631194775},1015.17479830964,99.8847483672685,232.42412600845199,89.320015366884405,2500]
[null,"2016-12-01",{"$f":"C70","v":2162.999173104},2343.2491041960002,{"$f":"BW71","v":975.80760279286301},80,2176.6569592851301,{"$f":"H70","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2016-12-01",{"$f":"Folha!E320+Folha!E321+Folha!F320+Folha!F321","v":2992705.81},{"$f":"Folha!E322+Folha!F322","v":1540123.9},{"$f":"Folha!E323+Folha!F323","v":298971.90000000002},{"$f":"Folha!E324+Folha!F324","v":434741.74},{"$f":"Folha!E325+Folha!F325","v":217644.49},5484187.8399999999,null,"2016-12-01",{"$f":"N71/G71","v":1374.9092603838101},1262.5379609389799,125.655450886558,155.63249052252399,59.991212276430403,2978.7263750082998,null,"2016-12-01",441,{"$f":"AD71","v":441},441,441,441,null,"2016-12-01",2.8988999999999998,2.8988999999999998,{"$f":"AM54","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ71","v":"2016-12-01"},2.8988999999999998,2.8988999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2016-12-01",1055.8076027928601,1374.9092603838101,319.10165759094798,1012.37858805275,1262.5379609389799,250.159372886222,98.439100077579496,125.655450886558,27.216350808979001,231.621411947246,155.63249052252399,-75.988921424721596,89.753297129557794,59.991212276430403,-29.762084853127401,{"$f":"AY71+BB71+BE71+BH71+BK71","v":2488},2978.7263750082998,490.72637500830001,null,"2016-12-01",31,2.3941215482831399,74.217767996777198,1055.8076027928601,975.80760279286301,{"$f":"Folha!C320","v":80},{"$f":"Folha!E321+Folha!F321","v":2757238.43},235467.38,2992705.81,null,null,null,null,"2016-12-01",1094,1049,102,240,93,2578,null,"2016-12-01",{"$f":"CG71/$CL71","v":0.424359968968192},0.40690457719162099,3.9565554693560899E-2,9.3095422808378597E-2,3.6074476338246703E-2,1,null,"2016-12-01",{"$f":"$DB71*CO71","v":1055.8076027928601},1012.37858805275,98.439100077579496,231.621411947246,89.753297129557794,2488]
[]
[null,{"$f":"B56","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 4",null,{"$f":"B73","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K73","v":"Ano 4"},null,{"$f":"M73","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S73","v":"Ano 4"},null,{"$f":"U73","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA73","v":"Ano 4"},null,{"$f":"AC73","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH73","v":"Ano 4"},null,{"$f":"AJ73","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO73","v":"Ano 4"},null,{"$f":"AQ73","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV73","v":"Ano 4"},null,{"$f":"AX73","v":"Bacia 4"},{"$f":"BP73","v":"Ano 4"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF56","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS73","v":"Ano 4"},null,{"$f":"CN56","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT56","v":"Ano 1"},null,{"$f":"CV56","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT73","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI57","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ57","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY57","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B71),MONTH(B71)+1,DAY(B71))","v":"2017-01-01"},{"$f":"C71","v":2162.999173104},2343.2491041960002,{"$f":"BW77","v":983.7890625},81,{"$f":"IF(C77>0,((C77*E77)+(D77*F77))/(E77+F77),0)","v":2176.7110386111199},{"$f":"H71","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,{"$f":"B77","v":"2017-01-01"},{"$f":"Folha!E329+Folha!E330+Folha!F329+Folha!F330","v":2945227.61},{"$f":"Folha!E331+Folha!F331","v":1515994.05},{"$f":"Folha!E332+Folha!F332","v":299542.09000000003},{"$f":"Folha!E333+Folha!F333","v":436313.81},{"$f":"Folha!E334+Folha!F334","v":217226.55},{"$f":"SUM(N77:R77)","v":5414304.1100000003},null,{"$f":"M77","v":"2017-01-01"},{"$f":"N77/G77","v":1353.0632030419799},1242.7571812128999,125.895097092577,156.195273312545,59.876011899619499,{"$f":"SUM(V77:Z77)","v":2937.78676655962},null,{"$f":"U77","v":"2017-01-01"},{"$f":"AD71","v":441},{"$f":"AD77","v":441},441,441,441,null,{"$f":"AC77","v":"2017-01-01"},2.8988999999999998,{"$f":"AK77","v":2.8988999999999998},{"$f":"AM60","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ77","v":"2017-01-01"},2.8988999999999998,2.8988999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ77","v":"2017-01-01"},{"$f":"CW77","v":1064.7890625},{"$f":"V77","v":1353.0632030419799},{"$f":"AZ77-AY77","v":288.27414054198101},{"$f":"CX77","v":1020.66796875},{"$f":"W77","v":1242.7571812128999},{"$f":"BC77-BB77","v":222.089212462901},{"$f":"CY77","v":99.02734375},{"$f":"X77","v":125.895097092577},{"$f":"BF77-BE77","v":26.867753342576499},{"$f":"CZ77","v":235.3125},{"$f":"Y77","v":156.195273312545},{"$f":"BI77-BH77","v":-79.117226687454703},{"$f":"DA77","v":90.203125},{"$f":"Z77","v":59.876011899619499},{"$f":"BL77-BK77","v":-30.327113100380501},{"$f":"AY77+BB77+BE77+BH77+BK77","v":2510},2937.78676655962,{"$f":"BO77-BN77","v":427.78676655962403},null,{"$f":"AX77","v":"2017-01-01"},{"$f":"BS71","v":31},{"$f":"AY77/AD77","v":2.4144876700680298},{"$f":"BT77*BS77","v":74.849117772108798},{"$f":"AY77","v":1064.7890625},{"$f":"BV77-BX77","v":983.7890625},{"$f":"Folha!C329","v":81},{"$f":"Folha!E330+Folha!F330","v":2708206.31},{"$f":"N77-BY77","v":237021.3},{"$f":"BY77+BZ77","v":2945227.61},null,null,null,null,{"$f":"DATE(YEAR(CF71),MONTH(CF71)+1,DAY(CF71))","v":"2017-01-01"},1086,1041,101,240,92,{"$f":"SUM(CG77:CK77)","v":2560},null,{"$f":"DATE(YEAR(CN71),MONTH(CN71)+1,DAY(CN71))","v":"2017-01-01"},{"$f":"CG77/$CL77","v":0.42421874999999998},0.40664062499999998,3.9453124999999999E-2,9.375E-2,3.5937499999999997E-2,{"$f":"SUM(CO77:CS77)","v":1},null,{"$f":"DATE(YEAR(CV71),MONTH(CV71)+1,DAY(CV71))","v":"2017-01-01"},{"$f":"$DB77*CO77","v":1064.7890625},1020.66796875,99.02734375,235.3125,90.203125,2510]
[null,{"$f":"DATE(YEAR(B77),MONTH(B77)+1,DAY(B77))","v":"2017-02-01"},{"$f":"C77","v":2162.999173104},2343.2491041960002,{"$f":"BW78","v":1003},71,2174.9151368912699,{"$f":"H77","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2017-02-01",{"$f":"Folha!E338+Folha!E339+Folha!F338+Folha!F339","v":2777479.5},{"$f":"Folha!E340+Folha!F340","v":1432703.97},{"$f":"Folha!E341+Folha!F341","v":299658.77},{"$f":"Folha!E342+Folha!F342","v":439636.7},{"$f":"Folha!E343+Folha!F343","v":210188.27},5159667.21,null,"2017-02-01",{"$f":"N78/G78","v":1277.05189636503},1174.47898114754,125.94413674483,157.38482931522501,57.935990585314897,2792.7958341579301,null,"2017-02-01",{"$f":"AD77","v":441},{"$f":"AD78","v":441},441,441,441,null,"2017-02-01",3.0804999999999998,3.0804999999999998,{"$f":"AM61","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ78","v":"2017-02-01"},3.0804999999999998,3.0804999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-02-01",1074,1277.05189636503,203.05189636502499,1037,1174.47898114754,137.47898114754,101,125.94413674483,24.944136744829599,239,157.38482931522501,-81.615170684775094,92,57.935990585314897,-34.064009414685103,{"$f":"AY78+BB78+BE78+BH78+BK78","v":2543},2792.7958341579301,249.79583415793499,null,"2017-02-01",{"$f":"BS77","v":31},2.43537414965986,75.496598639455797,1074,1003,{"$f":"Folha!C338","v":71},{"$f":"Folha!E339+Folha!F339","v":2580284.91},197194.59,2777479.5,null,null,null,null,{"$f":"DATE(YEAR(CF77),MONTH(CF77)+1,DAY(CF77))","v":"2017-02-01"},1074,1037,101,239,92,2543,null,{"$f":"DATE(YEAR(CN77),MONTH(CN77)+1,DAY(CN77))","v":"2017-02-01"},{"$f":"CG78/$CL78","v":0.42233582383012203},0.40778607943374001,3.9716869838773101E-2,9.3983484073928397E-2,3.6177742823436901E-2,1,null,{"$f":"DATE(YEAR(CV77),MONTH(CV77)+1,DAY(CV77))","v":"2017-02-01"},{"$f":"$DB78*CO78","v":1074},1037,101,239,92,2543]
[null,"2017-03-01",{"$f":"C78","v":2162.999173104},2343.2491041960002,{"$f":"BW79","v":969.40790513833997},67,2174.6516752928501,{"$f":"H78","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2017-03-01",{"$f":"Folha!E347+Folha!F347+Folha!E348+Folha!F348","v":2814508.27},{"$f":"Folha!E349+Folha!F349","v":1447910.04},{"$f":"Folha!E350+Folha!F350","v":297175.98},{"$f":"Folha!E351+Folha!F351","v":440482.86},{"$f":"Folha!E352+Folha!F352","v":209184.16},5209261.3099999996,null,"2017-03-01",{"$f":"N79/G79","v":1294.2340614714701},1186.94436825808,124.900640359696,157.68774476148599,57.659219157933997,2821.4260340086698,null,"2017-03-01",441,{"$f":"AD79","v":441},441,441,441,null,"2017-03-01",3.0804999999999998,3.0804999999999998,{"$f":"AM62","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ79","v":"2017-03-01"},3.0804999999999998,3.0804999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-03-01",1036.4079051383401,1294.2340614714701,257.82615633312997,996.76916996047396,1186.94436825808,190.17519829760599,96.679841897233203,124.900640359696,28.220798462462401,229.13122529644301,157.68774476148599,-71.443480534956393,87.011857707509904,57.659219157933997,-29.3526385495759,{"$f":"AY79+BB79+BE79+BH79+BK79","v":2446},2821.4260340086698,375.42603400866602,null,"2017-03-01",31,2.3501313041685701,72.8540704292257,1036.4079051383401,969.40790513833997,{"$f":"Folha!C347","v":67},{"$f":"Folha!E348+Folha!F348","v":2626152.2000000002},188356.07,2814508.27,null,null,null,null,"2017-03-01",1072,1031,100,237,90,2530,null,"2017-03-01",{"$f":"CG79/$CL79","v":0.42371541501976301},0.40750988142292499,3.9525691699604702E-2,9.36758893280632E-2,3.5573122529644299E-2,1,null,"2017-03-01",{"$f":"$DB79*CO79","v":1036.4079051383401},996.76916996047396,96.679841897233203,229.13122529644301,87.011857707509904,2446]
[null,"2017-04-01",{"$f":"C79","v":2162.999173104},2343.2491041960002,{"$f":"BW80","v":951.33939154484403},82,2177.3027934541801,{"$f":"H79","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2017-04-01",{"$f":"Folha!E356+Folha!F356+Folha!E357+Folha!F357","v":2877272.73},{"$f":"Folha!E358+Folha!F358","v":1494073.32},{"$f":"Folha!E359+Folha!F359","v":288428.49},{"$f":"Folha!E360+Folha!F360","v":432219.94},{"$f":"Folha!E361+Folha!F361","v":210051.69},5302046.17,null,"2017-04-01",{"$f":"N80/G80","v":1321.4848842568899},1224.78735829379,121.22414166508401,154.729715429892,57.898343871755898,2880.1244435174099,null,"2017-04-01",441,{"$f":"AD80","v":441},441,441,441,null,"2017-04-01",3.0804999999999998,3.0804999999999998,{"$f":"AM63","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ80","v":"2017-04-01"},3.0804999999999998,3.0804999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-04-01",1033.3393915448401,1321.4848842568899,288.14549271204498,997.64045831687099,1224.78735829379,227.14689997691701,96.483603318846306,121.22414166508401,24.7405383462374,228.666139865666,154.729715429892,-73.936424435773901,85.870406953773198,57.898343871755898,-27.9720630820173,{"$f":"AY80+BB80+BE80+BH80+BK80","v":2442},2880.1244435174099,438.12444351740902,null,"2017-04-01",31,2.3431732234577001,72.638369927188606,1033.3393915448401,951.33939154484403,{"$f":"Folha!C356","v":82},{"$f":"Folha!E357+Folha!F357","v":2639914.87},237357.86,2877272.73,null,null,null,null,"2017-04-01",1071,1034,100,237,89,2531,null,"2017-04-01",{"$f":"CG80/$CL80","v":0.42315290399051803},0.40853417621493499,3.95100750691426E-2,9.3638877913868004E-2,3.5163966811536898E-2,1,null,"2017-04-01",{"$f":"$DB80*CO80","v":1033.3393915448401},997.64045831687099,96.483603318846306,228.666139865666,85.870406953773198,2442]
[null,"2017-05-01",{"$f":"C80","v":2162.999173104},2343.2491041960002,{"$f":"BW81","v":951.11331220285297},80,2176.9840516975601,{"$f":"H80","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2017-05-01",{"$f":"Folha!E365+Folha!E366+Folha!F365+Folha!F366","v":3010763.15},{"$f":"Folha!E367+Folha!F367","v":1559922.01},{"$f":"Folha!E368+Folha!F368","v":295521.76},{"$f":"Folha!E369+Folha!F369","v":443135.73},{"$f":"Folha!E370+Folha!F370","v":207051.06},5516393.71,null,"2017-05-01",{"$f":"N81/G81","v":1382.9973387504999},1278.7677366277001,124.205385187,158.63744139087501,57.071254560682497,3001.67915651676,null,"2017-05-01",441,{"$f":"AD81","v":441},441,441,441,null,"2017-05-01",3.0914000000000001,3.0914000000000001,{"$f":"AM64","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ81","v":"2017-05-01"},3.0914000000000001,3.0914000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-05-01",1031.11331220285,1382.9973387504999,351.884026547644,992.603011093502,1278.7677366277001,286.16472553419999,96.275752773375601,124.205385187,27.929632413624699,227.210776545166,158.63744139087501,-68.573335154291598,82.797147385103003,57.071254560682497,-25.725892824420502,{"$f":"AY81+BB81+BE81+BH81+BK81","v":2430},3001.67915651676,571.67915651675605,null,"2017-05-01",31,2.3381254244962602,72.481888159384198,1031.11331220285,951.11331220285297,{"$f":"Folha!C365","v":80},{"$f":"Folha!E366+Folha!F366","v":2759957.96},250805.19,3010763.15,null,null,null,null,"2017-05-01",1071,1031,100,236,86,2524,null,"2017-05-01",{"$f":"CG81/$CL81","v":0.42432646592709999},0.40847860538827302,3.9619651347068102E-2,9.3502377179080803E-2,3.4072900158478601E-2,1,null,"2017-05-01",{"$f":"$DB81*CO81","v":1031.11331220285},992.603011093502,96.275752773375601,227.210776545166,82.797147385103003,2430]
[null,"2017-06-01",{"$f":"C81*(C15/100*100+1)","v":2276.5566296919601},2466.2696821662898,{"$f":"BW82","v":950.59912940245397},86,2292.2959083099099,{"$f":"H81*(E15/100*100+1)","v":1283.9062704652799},2504.2122926611601,{"$f":"J81*(F15/100*100+1)","v":2940.0395753724501},{"$f":"K81*(F15/100*100+1)","v":3818.4063470742399},null,"2017-06-01",{"$f":"Folha!E374+Folha!F374+Folha!E375+Folha!F375","v":3038096.59},{"$f":"Folha!E376+Folha!F376","v":1570885.33},{"$f":"Folha!E377+Folha!F377","v":285056.62},{"$f":"Folha!E378+Folha!F378","v":430158.31400000001},{"$f":"Folha!E379+Folha!F379","v":214525.47},5538722.324,null,"2017-06-01",{"$f":"N82/G82","v":1325.35096319216},1223.5202569972,113.830852454238,146.31038221501001,56.181938353516202,2865.1943932121299,null,"2017-06-01",441,{"$f":"AD82","v":441},441,441,441,null,"2017-06-01",3.0914000000000001,3.0914000000000001,{"$f":"AM65","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ82","v":"2017-06-01"},3.0914000000000001,3.0914000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-06-01",1036.59912940245,1325.35096319216,288.75183378971002,995.09655718243005,1223.5202569972,228.42369981477299,95.552433715868602,113.830852454238,18.278418738368899,227.78155916106101,146.31038221501001,-81.471176946050406,83.970320538187593,56.181938353516202,-27.788382184671399,{"$f":"AY82+BB82+BE82+BH82+BK82","v":2439},2865.1943932121299,426.19439321213099,null,"2017-06-01",31,2.35056491927994,72.867512497678106,1036.59912940245,950.59912940245397,{"$f":"Folha!C374","v":86},{"$f":"Folha!E375+Folha!F375","v":2776041.73},262054.86,3038096.59,null,null,null,null,"2017-06-01",1074,1031,99,236,87,2527,null,"2017-06-01",{"$f":"CG82/$CL82","v":0.425009893153938},0.40799366838147999,3.9176889592402099E-2,9.3391373169766506E-2,3.4428175702413903E-2,1,null,"2017-06-01",{"$f":"$DB82*CO82","v":1036.59912940245},995.09655718243005,95.552433715868602,227.78155916106101,83.970320538187593,2439]
[null,"2017-07-01",{"$f":"C82","v":2276.5566296919601},2466.2696821662898,{"$f":"BW83","v":962.80677128937396},72.797585146269697,2289.8924678477501,{"$f":"H82","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2017-07-01",{"$f":"Folha!E383+Folha!F383+Folha!E384+Folha!F384","v":3102400.63},{"$f":"Folha!E385+Folha!F385","v":1604787.72},{"$f":"Folha!E386+Folha!F386","v":290226.82},{"$f":"Folha!E387+Folha!F387","v":436269.76},{"$f":"Folha!E388+Folha!F388","v":214192.68},5647877.6100000003,null,"2017-07-01",{"$f":"N83/G83","v":1354.8237192622},1249.9259150891401,115.89545377224501,148.38907736292401,56.094784192918503,2925.1289496794302,null,"2017-07-01",441,{"$f":"AD83","v":441},441,441,441,null,"2017-07-01",3.0278,3.0278,{"$f":"AM66","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ83","v":"2017-07-01"},3.0278,3.0278,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-07-01",1035.6043564356401,1354.8237192622,319.219362826561,994.10297029702997,1249.9259150891401,255.82294479211001,95.549702970297005,115.89545377224501,20.345750801948501,227.77504950495,148.38907736292401,-79.385972142027001,83.967920792079198,56.094784192918503,-27.873136599160699,{"$f":"AY83+BB83+BE83+BH83+BK83","v":2437},2925.1289496794302,488.12894967943203,null,"2017-07-01",31,2.3483091982667701,72.797585146269697,1035.6043564356401,962.80677128937396,{"$f":"BU83","v":72.797585146269697},{"$f":"N83/BV83*BW83","v":2884318.0460317498},{"$f":"N83/BV83*BX83","v":218082.58396825401},3102400.63,"Calculado Mot.Artic.",null,null,null,"2017-07-01",1073,1030,99,236,87,2525,null,"2017-07-01",{"$f":"CG83/$CL83","v":0.42495049504950499},0.40792079207920801,3.9207920792079201E-2,9.3465346534653507E-2,3.44554455445545E-2,1,null,"2017-07-01",{"$f":"$DB83*CO83","v":1035.6043564356401},994.10297029702997,95.549702970297005,227.77504950495,83.967920792079198,2437]
[null,"2017-08-01",{"$f":"C83","v":2276.5566296919601},2466.2696821662898,{"$f":"BW84","v":942.96632329635497},99,2294.5817728995999,{"$f":"H83","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2017-08-01",{"$f":"Folha!E392+Folha!F392+Folha!E393+Folha!F393","v":2996672.08},{"$f":"Folha!E394+Folha!F394","v":1544493.07},{"$f":"Folha!E395+Folha!F395","v":294026.27},{"$f":"Folha!E396+Folha!F396","v":432263.06},{"$f":"Folha!E397+Folha!F397","v":213812.99},5481267.4699999997,null,"2017-08-01",{"$f":"N84/G84","v":1305.9774619464499},1202.9640368064299,117.412677376304,147.026272578402,55.995347421268796,2829.3757961288502,null,"2017-08-01",441,{"$f":"AD84","v":441},441,441,441,null,"2017-08-01",3.0278,3.0278,{"$f":"AM67","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ84","v":"2017-08-01"},3.0278,3.0278,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-08-01",1041.9663232963601,1305.9774619464499,264.01113865009103,996.32567353407296,1202.9640368064299,206.638363272356,97.107765451663994,117.412677376304,20.3049119246404,229.17432646592701,147.026272578402,-82.148053887524995,86.425911251981006,55.995347421268796,-30.430563830712199,{"$f":"AY84+BB84+BE84+BH84+BK84","v":2451},2829.3757961288502,378.37579612885003,null,"2017-08-01",31,2.3627354269758598,73.244798236251697,1041.9663232963601,942.96632329635497,{"$f":"Folha!C392","v":99},{"$f":"Folha!E393+Folha!F393","v":2704234.07},{"$f":"N84-BY84","v":292438.01},2996672.08,null,null,null,null,"2017-08-01",1073,1026,100,236,89,2524,null,"2017-08-01",{"$f":"CG84/$CL84","v":0.425118858954041},0.406497622820919,3.9619651347068102E-2,9.3502377179080803E-2,3.5261489698890598E-2,1,null,"2017-08-01",{"$f":"$DB84*CO84","v":1041.9663232963601},996.32567353407296,97.107765451663994,229.17432646592701,86.425911251981006,2451]
[null,"2017-09-01",{"$f":"C84","v":2276.5566296919601},2466.2696821662898,{"$f":"BW85","v":953.37391304347796},86,2292.2538896559099,{"$f":"H84","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2017-09-01",{"$f":"Folha!E401+Folha!E402+Folha!F401+Folha!F402","v":3039720.42},{"$f":"Folha!F403+Folha!E403","v":1583291.27},{"$f":"Folha!E404+Folha!F404","v":293198.31},{"$f":"Folha!E405+Folha!F405","v":437088.79},{"$f":"Folha!E406+Folha!F406","v":214603.58},5567902.3700000001,null,"2017-09-01",{"$f":"N85/G85","v":1326.0836566652299},1233.1829093927699,117.08205045524601,148.66765524563701,56.202394531539198,2881.2186662904201,null,"2017-09-01",441,{"$f":"AD85","v":441},441,441,441,null,"2017-09-01",2.9613999999999998,2.9613999999999998,{"$f":"AM68","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ85","v":"2017-09-01"},2.9613999999999998,2.9613999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-09-01",1039.3739130434799,1326.0836566652299,286.70974362174798,1002.53043478261,1233.1829093927699,230.652474610166,95.986956521739103,117.08205045524601,21.0950939335066,228.81739130434801,148.66765524563701,-80.149736058711198,86.291304347826099,56.202394531539198,-30.0889098162869,{"$f":"AY85+BB85+BE85+BH85+BK85","v":2453},2881.2186662904201,428.21866629042199,null,"2017-09-01",31,2.35685694567682,73.062565315981502,1039.3739130434799,953.37391304347796,{"$f":"Folha!C401","v":86},{"$f":"Folha!E402+Folha!F402","v":2775658.16},264062.26,3039720.42,null,null,null,null,"2017-09-01",1072,1034,99,236,89,2530,null,"2017-09-01",{"$f":"CG85/$CL85","v":0.42371541501976301},0.40869565217391302,3.9130434782608699E-2,9.3280632411067196E-2,3.5177865612648199E-2,1,null,"2017-09-01",{"$f":"$DB85*CO85","v":1039.3739130434799},1002.53043478261,95.986956521739103,228.81739130434801,86.291304347826099,2453]
[null,"2017-10-01",{"$f":"C85","v":2276.5566296919601},2466.2696821662898,{"$f":"BW86","v":959.26941362916},83,2291.6642238988602,{"$f":"H85","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2017-10-01",{"$f":"Folha!E410+Folha!E411+Folha!F410+Folha!F411","v":3117500.75},{"$f":"Folha!E412+Folha!F412","v":1616587.19},{"$f":"Folha!E413+Folha!F413","v":309040.14},{"$f":"Folha!E414+Folha!F414","v":463138.77},{"$f":"Folha!E415+Folha!F415","v":225848.97},5732115.8200000003,null,"2017-10-01",{"$f":"N86/G86","v":1360.3654136975299},1259.11620434267,123.408123546743,157.52807339041601,59.147442537919297,2959.5652575152799,null,"2017-10-01",441,{"$f":"AD86","v":441},441,441,441,null,"2017-10-01",2.96,2.96,{"$f":"AM69","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ86","v":"2017-10-01"},2.96,2.96,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-10-01",1042.26941362916,1360.3654136975299,318.09600006837098,1001.43423137876,1259.11620434267,257.681972963909,96.254358161648199,123.408123546743,27.153765385094601,229.45483359746399,157.52807339041601,-71.926760207048204,84.587163232963505,59.147442537919297,-25.439720695044301,{"$f":"AY86+BB86+BE86+BH86+BK86","v":2454},2959.5652575152799,505.56525751528102,null,"2017-10-01",31,2.3634227066420901,73.2661039059047,1042.26941362916,959.26941362916,{"$f":"Folha!C410","v":83},{"$f":"Folha!E411+Folha!F411","v":2855546.78},261953.97,3117500.75,null,null,null,null,"2017-10-01",1072,1030,99,236,87,2524,null,"2017-10-01",{"$f":"CG86/$CL86","v":0.42472266244057},0.40808240887480202,3.9223454833597501E-2,9.3502377179080803E-2,3.4469096671949299E-2,1,null,"2017-10-01",{"$f":"$DB86*CO86","v":1042.26941362916},1001.43423137876,96.254358161648199,229.45483359746399,84.587163232963505,2454]
[null,"2017-11-01",{"$f":"C86","v":2276.5566296919601},2466.2696821662898,{"$f":"BW87","v":958.01231624950299},83,2291.6824674074101,{"$f":"H86","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2017-11-01",{"$f":"Folha!E419+Folha!F419+Folha!E420+Folha!F420","v":3088031.2},{"$f":"Folha!E421+Folha!F421","v":1605492.37},{"$f":"Folha!E422+Folha!F422","v":308891.76},{"$f":"Folha!E423+Folha!F423","v":460329.02},{"$f":"Folha!E424+Folha!F424","v":229331.42},5692075.7699999996,null,"2017-11-01",{"$f":"N87/G87","v":1347.4952328336799},1250.4747479877799,123.34887138172699,156.57238897598299,60.0594591447082,2937.95070032388,null,"2017-11-01",441,{"$f":"AD87","v":441},441,441,441,null,"2017-11-01",2.9466000000000001,2.9466000000000001,{"$f":"AM70","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ87","v":"2017-11-01"},2.9466000000000001,2.9466000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-11-01",1041.0123162494999,1347.4952328336799,306.48291658417497,1004.8796185935601,1250.4747479877799,245.59512939421501,97.655939610647593,123.34887138172699,25.692931771079099,229.491458085022,156.57238897598299,-72.919069109038801,84.960667461263398,60.0594591447082,-24.901208316555199,{"$f":"AY87+BB87+BE87+BH87+BK87","v":2458},2937.95070032388,479.95070032387503,null,"2017-11-01",31,2.36057214569048,73.177736516405005,1041.0123162494999,958.01231624950299,{"$f":"Folha!C419","v":83},{"$f":"Folha!E420+Folha!F420","v":2826700.02},261331.18000000101,3088031.2,null,null,null,null,"2017-11-01",1066,1029,100,235,87,2517,null,"2017-11-01",{"$f":"CG87/$CL87","v":0.42352006356773902},0.408820023837902,3.9729837107667899E-2,9.3365117203019501E-2,3.4564958283671003E-2,1,null,"2017-11-01",{"$f":"$DB87*CO87","v":1041.0123162494999},1004.8796185935601,97.655939610647593,229.491458085022,84.960667461263398,2458]
[null,"2017-12-01",{"$f":"C87","v":2276.5566296919601},2466.2696821662898,{"$f":"BW88","v":950.11827956989305},91,2293.1386916093602,{"$f":"H87","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2017-12-01",{"$f":"Folha!E428+Folha!E429+Folha!F428+Folha!F429","v":3146666.98},{"$f":"Folha!E430+Folha!F430","v":1642306.87},{"$f":"Folha!E431+Folha!F431","v":312968.48},{"$f":"Folha!E432+Folha!F432","v":469578.07},{"$f":"Folha!E433+Folha!F433","v":225686.6},5797207,null,"2017-12-01",{"$f":"N88/G88","v":1372.20962321804},1279.1485700937001,124.976816429336,159.71828200323199,59.104919562300303,2995.1582113066102,null,"2017-12-01",441,{"$f":"AD88","v":441},441,441,441,null,"2017-12-01",2.6718000000000002,2.6718000000000002,{"$f":"AM71","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ88","v":"2017-12-01"},2.6718000000000002,2.6718000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2017-12-01",1041.1182795698901,1372.20962321804,331.09134364815202,1004.91397849462,1279.1485700937001,274.23459159907799,97.849462365591407,124.976816429336,27.127354063744601,229.94623655914,159.71828200323199,-70.2279545559078,83.172043010752702,59.104919562300303,-24.067123448452399,{"$f":"AY88+BB88+BE88+BH88+BK88","v":2457},2995.1582113066102,538.15821130661504,null,"2017-12-01",31,2.3608124253285498,73.185185185185205,1041.1182795698901,950.11827956989305,{"$f":"Folha!C428","v":91},{"$f":"Folha!E429+Folha!F429","v":2850468.5},296198.48,3146666.98,null,null,null,null,"2017-12-01",1064,1027,100,235,85,2511,null,"2017-12-01",{"$f":"CG88/$CL88","v":0.42373556352051001},0.40900039824771001,3.9824771007566699E-2,9.3588211867781795E-2,3.3851055356431702E-2,1,null,"2017-12-01",{"$f":"$DB88*CO88","v":1041.1182795698901},1004.91397849462,97.849462365591407,229.94623655914,83.172043010752702,2457]
[]
[null,{"$f":"B73","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 5",null,{"$f":"B90","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K90","v":"Ano 5"},null,{"$f":"M90","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S90","v":"Ano 5"},null,{"$f":"U90","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA90","v":"Ano 5"},null,{"$f":"AC90","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH90","v":"Ano 5"},null,{"$f":"AJ90","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO90","v":"Ano 5"},null,{"$f":"AQ90","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV90","v":"Ano 5"},null,{"$f":"AX90","v":"Bacia 4"},{"$f":"BP90","v":"Ano 5"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF73","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS90","v":"Ano 5"},null,{"$f":"CN73","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT73","v":"Ano 1"},null,{"$f":"CV73","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT90","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI74","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ74","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY74","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B88),MONTH(B88)+1,DAY(B88))","v":"2018-01-01"},{"$f":"C88","v":2276.5566296919601},2466.2696821662898,{"$f":"BW94","v":953.25946592267803},88,{"$f":"IF(C94>0,((C94*E94)+(D94*F94))/(E94+F94),0)","v":2292.58985595699},{"$f":"H88","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,{"$f":"B94","v":"2018-01-01"},{"$f":"Folha!E437+Folha!F437+Folha!E438+Folha!F438","v":3142244.71},{"$f":"Folha!E439+Folha!F439","v":1633545.02},{"$f":"Folha!E440+Folha!F440","v":311493.37},{"$f":"Folha!E441+Folha!F441","v":468157.66},{"$f":"Folha!E442+Folha!F442","v":226611.96},{"$f":"SUM(N94:R94)","v":5782052.7199999997},null,{"$f":"M94","v":"2018-01-01"},{"$f":"N94/G94","v":1370.60918324981},1272.3242012113601,124.387764932255,159.23515585353701,59.347261501813598,{"$f":"SUM(V94:Z94)","v":2985.9035667487801},null,{"$f":"U94","v":"2018-01-01"},{"$f":"AD88","v":441},{"$f":"AD94","v":441},441,441,441,null,{"$f":"AC94","v":"2018-01-01"},2.6718000000000002,{"$f":"AK94","v":2.6718000000000002},{"$f":"AM77","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ94","v":"2018-01-01"},2.6718000000000002,2.6718000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ94","v":"2018-01-01"},{"$f":"CW94","v":1041.25946592268},{"$f":"V94","v":1370.60918324981},{"$f":"AZ94-AY94","v":329.34971732712802},{"$f":"CX94","v":1004.98206456756},{"$f":"W94","v":1272.3242012113601},{"$f":"BC94-BB94","v":267.34213664380798},{"$f":"CY94","v":98.047030689517698},{"$f":"X94","v":124.387764932255},{"$f":"BF94-BE94","v":26.340734242737501},{"$f":"CZ94","v":232.37146273415701},{"$f":"Y94","v":159.23515585353701},{"$f":"BI94-BH94","v":-73.136306880619898},{"$f":"DA94","v":83.339976086090104},{"$f":"Z94","v":59.347261501813598},{"$f":"BL94-BK94","v":-23.992714584276499},{"$f":"AY94+BB94+BE94+BH94+BK94","v":2460},2985.9035667487801,{"$f":"BO94-BN94","v":525.90356674877705},null,{"$f":"AX94","v":"2018-01-01"},{"$f":"BS88","v":31},{"$f":"AY94/AD94","v":2.3611325757883899},{"$f":"BT94*BS94","v":73.195109849440001},{"$f":"AY94","v":1041.25946592268},{"$f":"BV94-BX94","v":953.25946592267803},{"$f":"Folha!C437","v":88},{"$f":"Folha!E438+Folha!F438","v":2855402.67},{"$f":"N94-BY94","v":286842.03999999998},{"$f":"BY94+BZ94","v":3142244.71},null,null,null,null,{"$f":"DATE(YEAR(CF88),MONTH(CF88)+1,DAY(CF88))","v":"2018-01-01"},1062,1025,100,237,85,{"$f":"SUM(CG94:CK94)","v":2509},null,{"$f":"DATE(YEAR(CN88),MONTH(CN88)+1,DAY(CN88))","v":"2018-01-01"},{"$f":"CG94/$CL94","v":0.42327620565962498},0.40852929453965697,3.9856516540454398E-2,9.4459944200876805E-2,3.3878039059386203E-2,{"$f":"SUM(CO94:CS94)","v":1},null,{"$f":"DATE(YEAR(CV88),MONTH(CV88)+1,DAY(CV88))","v":"2018-01-01"},{"$f":"$DB94*CO94","v":1041.25946592268},1004.98206456756,98.047030689517698,232.37146273415701,83.339976086090104,2460]
[null,{"$f":"DATE(YEAR(B94),MONTH(B94)+1,DAY(B94))","v":"2018-02-01"},{"$f":"C94","v":2276.5566296919601},2466.2696821662898,{"$f":"BW95","v":969.52365805168995},36,2283.3487820539499,{"$f":"H94","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2018-02-01",{"$f":"Folha!E446+Folha!F446+Folha!E447+Folha!F447","v":2847051.13},{"$f":"Folha!E448+Folha!F448","v":1464575.03},{"$f":"Folha!E449+Folha!F449","v":306434.83},{"$f":"Folha!E450+Folha!F450","v":463212.58},{"$f":"Folha!E451+Folha!F451","v":229792.53},5311066.0999999996,null,"2018-02-01",{"$f":"N95/G95","v":1246.8752703820301},1140.7180287929,122.367752485697,157.553178494653,60.180218948167401,2727.6944491034501,null,"2018-02-01",{"$f":"AD94","v":441},{"$f":"AD95","v":441},441,441,441,null,"2018-02-01",2.8538999999999999,2.8538999999999999,{"$f":"AM78","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ95","v":"2018-02-01"},2.8538999999999999,2.8538999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-02-01",1005.5236580516899,1246.8752703820301,241.35161233033901,967.54353876739594,1140.7180287929,173.174490025506,96.849304174950305,122.367752485697,25.518448310746599,226.93121272365801,157.553178494653,-69.378034229005095,91.152286282306207,60.180218948167401,-30.972067334138799,{"$f":"AY95+BB95+BE95+BH95+BK95","v":2388},2727.6944491034501,339.69444910344703,null,"2018-02-01",{"$f":"BS94","v":31},2.28009899784964,70.683068933338703,1005.5236580516899,969.52365805168995,{"$f":"Folha!C446","v":36},{"$f":"Folha!E447+Folha!F447","v":2746248.61},100802.52,2847051.13,null,null,null,null,{"$f":"DATE(YEAR(CF94),MONTH(CF94)+1,DAY(CF94))","v":"2018-02-01"},1059,1019,102,239,96,2515,null,{"$f":"DATE(YEAR(CN94),MONTH(CN94)+1,DAY(CN94))","v":"2018-02-01"},{"$f":"CG95/$CL95","v":0.42107355864811102},0.40516898608349899,4.0556660039761397E-2,9.5029821073558604E-2,3.8170974155069599E-2,1,null,{"$f":"DATE(YEAR(CV94),MONTH(CV94)+1,DAY(CV94))","v":"2018-02-01"},{"$f":"$DB95*CO95","v":1005.5236580516899},967.54353876739594,96.849304174950305,226.93121272365801,91.152286282306207,2388]
[null,"2018-03-01",{"$f":"C95","v":2276.5566296919601},2466.2696821662898,{"$f":"BW96","v":959.2568},40,2284.1507957751701,{"$f":"H95","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2018-03-01",{"$f":"Folha!E455+Folha!E456+Folha!F455+Folha!F456","v":2830139.28},{"$f":"Folha!E457+Folha!F457","v":1463875.74},{"$f":"Folha!E458+Folha!F458","v":304742.88},{"$f":"Folha!E459+Folha!F459","v":475885.05},{"$f":"Folha!E460+Folha!F460","v":230844.24},5305487.1900000004,null,"2018-03-01",{"$f":"N96/G96","v":1239.0334671575599},1140.17337065384,121.692110885758,161.86348441915601,60.4556506085002,2723.2180837248102,null,"2018-03-01",441,{"$f":"AD96","v":441},441,441,441,null,"2018-03-01",2.8538999999999999,2.8538999999999999,{"$f":"AM79","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ96","v":"2018-03-01"},2.8538999999999999,2.8538999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-03-01",999.2568,1239.0334671575599,239.77666715755799,965.8528,1140.17337065384,174.320570653841,95.44,121.692110885758,26.2521108857581,231.91919999999999,161.86348441915601,-70.055715580844506,93.531199999999998,60.4556506085002,-33.075549391499798,{"$f":"AY96+BB96+BE96+BH96+BK96","v":2386},2723.2180837248102,337.21808372481303,null,"2018-03-01",31,2.26588843537415,70.242541496598605,999.2568,959.2568,{"$f":"Folha!C455","v":40},{"$f":"Folha!E456+Folha!F456","v":2717555.76},112583.52,2830139.28,null,null,null,null,"2018-03-01",1047,1012,100,243,98,2500,null,"2018-03-01",{"$f":"CG96/$CL96","v":0.41880000000000001},0.40479999999999999,0.04,9.7199999999999995E-2,3.9199999999999999E-2,1,null,"2018-03-01",{"$f":"$DB96*CO96","v":999.2568},965.8528,95.44,231.91919999999999,93.531199999999998,2386]
[null,"2018-04-01",{"$f":"C96","v":2276.5566296919601},2466.2696821662898,{"$f":"BW97","v":908.85210420841702},89,2293.4774354897399,{"$f":"H96","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2018-04-01",{"$f":"Folha!E464+Folha!E465+Folha!F464+Folha!F465","v":3029100.99},{"$f":"Folha!E466+Folha!F466","v":1572553.82},{"$f":"Folha!E467+Folha!F467","v":311636.21999999997},{"$f":"Folha!E468+Folha!F468","v":498665.05},{"$f":"Folha!E469+Folha!F469","v":225552.93},5637509.0099999998,null,"2018-04-01",{"$f":"N97/G97","v":1320.7459306671501},1224.8197989017699,124.44480881803899,169.611679440345,59.069912811355003,2898.6921306386498,null,"2018-04-01",441,{"$f":"AD97","v":441},441,441,441,null,"2018-04-01",2.8612000000000002,2.8612000000000002,{"$f":"AM80","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ97","v":"2018-04-01"},2.8612000000000002,2.8612000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-04-01",997.85210420841702,1320.7459306671501,322.89382645873201,962.45370741482998,1224.8197989017699,262.366091486936,98.541482965931905,124.44480881803899,25.9033258521068,237.26492985971899,169.611679440345,-67.6532504193747,90.887775551102195,59.069912811355003,-31.817862739747198,{"$f":"AY97+BB97+BE97+BH97+BK97","v":2387},2898.6921306386498,511.692130638653,null,"2018-04-01",31,2.2627031841460701,70.143798708528195,997.85210420841702,908.85210420841702,{"$f":"Folha!C464","v":89},{"$f":"Folha!E465+Folha!F465","v":2748053.48},281047.51,3029100.99,null,null,null,null,"2018-04-01",1043,1006,103,248,95,2495,null,"2018-04-01",{"$f":"CG97/$CL97","v":0.41803607214428901},0.40320641282565101,4.1282565130260497E-2,9.9398797595190394E-2,3.8076152304609201E-2,1,null,"2018-04-01",{"$f":"$DB97*CO97","v":997.85210420841702},962.45370741482998,98.541482965931905,237.26492985971899,90.887775551102195,2387]
[null,"2018-05-01",{"$f":"C97","v":2276.5566296919601},2466.2696821662898,{"$f":"BW98","v":901.32210188527904},91,2293.95409342109,{"$f":"H97","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2018-05-01",{"$f":"Folha!E473+Folha!E474+Folha!F473+Folha!F474","v":3063303.61},{"$f":"Folha!E475+Folha!F475","v":1595732.54},{"$f":"Folha!E476+Folha!F476","v":310001.09000000003},{"$f":"Folha!E477+Folha!F477","v":516044.7},{"$f":"Folha!E478+Folha!F478","v":229283.68},5714365.6200000001,null,"2018-05-01",{"$f":"N98/G98","v":1335.38139180089},1242.8730793734001,123.79185698772,175.52304544561301,60.046956546592497,2937.6163301542101,null,"2018-05-01",441,{"$f":"AD98","v":441},441,441,441,null,"2018-05-01",2.8178999999999998,2.8178999999999998,{"$f":"AM81","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ98","v":"2018-05-01"},2.8178999999999998,2.8178999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-05-01",992.32210188527904,1335.38139180089,343.05928991560899,956.98435619735301,1242.8730793734001,285.88872317604699,97.417569193742494,123.79185698772,26.374287793977398,242.588848776574,175.52304544561301,-67.065803330961401,91.687123947051703,60.046956546592497,-31.640167400459301,{"$f":"AY98+BB98+BE98+BH98+BK98","v":2381},2937.6163301542101,556.61633015421296,null,"2018-05-01",31,2.2501634963385002,69.755068386493505,992.32210188527904,901.32210188527904,{"$f":"Folha!C473","v":91},{"$f":"Folha!E474+Folha!F474","v":2775241.34},288062.27,3063303.61,null,null,null,null,"2018-05-01",1039,1002,102,254,96,2493,null,"2018-05-01",{"$f":"CG98/$CL98","v":0.41676694745286802},0.40192539109506598,4.09145607701564E-2,0.10188527878058599,3.8507821901323701E-2,1,null,"2018-05-01",{"$f":"$DB98*CO98","v":992.32210188527904},956.98435619735301,97.417569193742494,242.588848776574,91.687123947051703,2381]
[null,"2018-06-01",{"$f":"C98","v":2276.5566296919601},2466.2696821662898,{"$f":"BW99","v":898.73654618473904},89,2293.6507239982102,{"$f":"H98","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2018-06-01",{"$f":"Folha!E482+Folha!E483+Folha!F482+Folha!F483","v":3072206.29},{"$f":"Folha!E484+Folha!F484","v":1600015.1},{"$f":"Folha!E485+Folha!F485","v":307882.67},{"$f":"Folha!E486+Folha!F486","v":516128.21},{"$f":"Folha!E487+Folha!F487","v":229950.61},5726182.8799999999,null,"2018-06-01",{"$f":"N99/G99","v":1339.4394612291401},1246.2086499664499,122.945914330938,175.551449825166,60.221618418425699,2944.3670937701199,null,"2018-06-01",441,{"$f":"AD99","v":441},441,441,441,null,"2018-06-01",2.8178999999999998,2.8178999999999998,{"$f":"AM82","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ99","v":"2018-06-01"},2.8178999999999998,2.8178999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-06-01",987.73654618473904,1339.4394612291401,351.70291504440303,953.41365461847397,1246.2086499664499,292.79499534797901,98.201606425702806,122.945914330938,24.744307905235001,242.16706827309201,175.551449825166,-66.615618447926295,92.481124497991999,60.221618418425699,-32.259506079566201,{"$f":"AY99+BB99+BE99+BH99+BK99","v":2374},2944.3670937701199,570.36709377012403,null,"2018-06-01",31,2.23976541084975,69.432727736342201,987.73654618473904,898.73654618473904,{"$f":"Folha!C482","v":89},{"$f":"Folha!E483+Folha!F483","v":2787562.79},284643.5,3072206.29,null,null,null,null,"2018-06-01",1036,1000,103,254,97,2490,null,"2018-06-01",{"$f":"CG99/$CL99","v":0.41606425702811201},0.40160642570281102,4.1365461847389602E-2,0.102008032128514,3.8955823293172702E-2,1,null,"2018-06-01",{"$f":"$DB99*CO99","v":987.73654618473904},953.41365461847397,98.201606425702806,242.16706827309201,92.481124497991999,2374]
[null,"2018-07-01",{"$f":"C99","v":2276.5566296919601},2466.2696821662898,{"$f":"BW100","v":893.35211267605598},95,2294.79177054299,{"$f":"H99","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2018-07-01",{"$f":"Folha!E491+Folha!E492+Folha!F491+Folha!F492","v":3033922.2},{"$f":"Folha!E493+Folha!F493","v":1579541.18},{"$f":"Folha!E494+Folha!F494","v":312189.51},{"$f":"Folha!E495+Folha!F495","v":519905.12},{"$f":"Folha!E496+Folha!F496","v":228513.91},5674071.9199999999,null,"2018-07-01",{"$f":"N100/G100","v":1322.0904131454699},1230.26206533564,124.665752546181,176.83609579783899,59.845361972827497,2913.6996887979599,null,"2018-07-01",441,{"$f":"AD100","v":441},441,441,441,null,"2018-07-01",2.8172000000000001,2.8172000000000001,{"$f":"AM83","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ100","v":"2018-07-01"},2.8172000000000001,2.8172000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-07-01",988.35211267605598,1322.0904131454699,333.73830046940998,949.2,1230.26206533564,281.06206533564398,98.357746478873196,124.665752546181,26.308006067307598,244.46197183098599,176.83609579783899,-67.625876033147307,92.628169014084506,59.845361972827497,-32.782807041257001,{"$f":"AY100+BB100+BE100+BH100+BK100","v":2373},2913.6996887979599,540.69968879795795,null,"2018-07-01",31,2.24116125323369,69.475998850244295,988.35211267605598,893.35211267605598,{"$f":"Folha!C491","v":95},{"$f":"Folha!E492+Folha!F492","v":2731231.51},302690.69,3033922.2,null,null,null,null,"2018-07-01",1035,994,103,256,97,2485,null,"2018-07-01",{"$f":"CG100/$CL100","v":0.41649899396378298},0.4,4.14486921529175E-2,0.10301810865191099,3.90342052313883E-2,1,null,"2018-07-01",{"$f":"$DB100*CO100","v":988.35211267605598},949.2,98.357746478873196,244.46197183098599,92.628169014084506,2373]
[null,"2018-08-01",{"$f":"C100","v":2276.5566296919601},2466.2696821662898,{"$f":"BW101","v":903.98107890499205},80,2291.9807516830401,{"$f":"H100","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2018-08-01",{"$f":"Folha!E500+Folha!E501+Folha!F500+Folha!F501","v":2995913.91},{"$f":"Folha!E502+Folha!F502","v":1549555.92},{"$f":"Folha!E503+Folha!F503","v":318385.38},{"$f":"Folha!E504+Folha!F504","v":512304.7},{"$f":"Folha!E505+Folha!F505","v":230579.6},5606739.5099999998,null,"2018-08-01",{"$f":"N101/G101","v":1307.1287391048299},1206.90735425605,127.13993175940401,174.25095372571599,60.3863442078855,2875.8133230538901,null,"2018-08-01",441,{"$f":"AD101","v":441},441,441,441,null,"2018-08-01",2.649,2.649,{"$f":"AM84","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ101","v":"2018-08-01"},2.649,2.649,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-08-01",983.98107890499205,1307.1287391048299,323.14766019984,940.33293075684401,1206.90735425605,266.57442349920302,97.733896940418703,127.13993175940401,29.406034818985301,241.962560386473,174.25095372571599,-67.711606660757198,92.989533011272101,60.3863442078855,-32.603188803386601,{"$f":"AY101+BB101+BE101+BH101+BK101","v":2357},2875.8133230538901,518.81332305388605,null,"2018-08-01",31,2.23124961202946,69.168737972913306,983.98107890499205,903.98107890499205,{"$f":"Folha!C500","v":80},{"$f":"Folha!E501+Folha!F501","v":2742684.17},253229.74,2995913.91,null,null,null,null,"2018-08-01",1037,991,103,255,98,2484,null,"2018-08-01",{"$f":"CG101/$CL101","v":0.41747181964573299},0.398953301127214,4.1465378421900199E-2,0.102657004830918,3.9452495974235099E-2,1,null,"2018-08-01",{"$f":"$DB101*CO101","v":983.98107890499205},940.33293075684401,97.733896940418703,241.962560386473,92.989533011272101,2357]
[null,"2018-09-01",{"$f":"C101*(C17/100*100+1)","v":2377.8633997132501},2576.0186830226899,{"$f":"BW102","v":879.58073654390898},96,2397.3624595912702,{"$f":"H101*(E17/100*100+1)","v":1341.04009950098},2615.6497396845798,{"$f":"J101*(F17/100*100+1)","v":3070.8713364765299},{"$f":"K101*(F17/100*100+1)","v":3988.32542951905},null,"2018-09-01",{"$f":"Folha!E509+Folha!E510+Folha!F509+Folha!F510","v":3158080.25},{"$f":"Folha!E511+Folha!F511","v":1633222.79},{"$f":"Folha!E512+Folha!F512","v":310966.78999999998},{"$f":"Folha!E513+Folha!F513","v":520966.47},{"$f":"Folha!E514+Folha!F514","v":227884.57},5851120.8700000001,null,"2018-09-01",{"$f":"N102/G102","v":1317.31446672375},1217.87766868995,118.88701506245999,169.64776863551299,57.137907632447302,2880.8648267441199,null,"2018-09-01",441,{"$f":"AD102","v":441},441,441,441,null,"2018-09-01",2.649,2.649,{"$f":"AM85","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ102","v":"2018-09-01"},2.649,2.649,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-09-01",975.58073654390898,1317.31446672375,341.73373017983801,936.67138810198298,1217.87766868995,281.20628058796802,96.798866855524096,118.88701506245999,22.088148206935902,243.89518413597699,169.64776863551299,-74.247415500463902,92.053824362606207,57.137907632447302,-34.915916730158898,{"$f":"AY102+BB102+BE102+BH102+BK102","v":2345},2880.8648267441199,535.864826744119,null,"2018-09-01",31,2.21220121665286,68.578237716238505,975.58073654390898,879.58073654390898,{"$f":"Folha!C509","v":96},{"$f":"Folha!E510+Folha!F510","v":2835541.5},322538.75,3158080.25,null,null,null,null,"2018-09-01",1028,987,102,257,97,2471,null,"2018-09-01",{"$f":"CG102/$CL102","v":0.41602590044516402},0.39943342776203999,4.1278834479967601E-2,0.10400647511129101,3.9255362201537802E-2,1,null,"2018-09-01",{"$f":"$DB102*CO102","v":975.58073654390898},936.67138810198298,96.798866855524096,243.89518413597699,92.053824362606207,2345]
[null,"2018-10-01",{"$f":"C102","v":2377.8633997132501},2576.0186830226899,{"$f":"BW103","v":876.94254278728602},86,2395.5605660626402,{"$f":"H102","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2018-10-01",{"$f":"Folha!E518+Folha!E519+Folha!F518+Folha!F519","v":3182726.6},{"$f":"Folha!E520+Folha!F520","v":1660872.66},{"$f":"Folha!E521+Folha!F521","v":328571.36},{"$f":"Folha!E522+Folha!F522","v":537150.89},{"$f":"Folha!E523+Folha!F523","v":241728.36},5951049.8700000001,null,"2018-10-01",{"$f":"N103/G103","v":1328.5936682582601},1238.4958962957401,125.617491904563,174.91807084836,60.608985969620399,2928.23411327654,null,"2018-10-01",441,{"$f":"AD103","v":441},441,441,441,null,"2018-10-01",2.5790000000000002,2.5790000000000002,{"$f":"AM86","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ103","v":"2018-10-01"},2.5790000000000002,2.5790000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-10-01",962.94254278728602,1328.5936682582601,365.65112547097402,924.19804400978001,1238.4958962957401,314.29785228595898,96.388753056234705,125.617491904563,29.228738848328302,240.97188264058701,174.91807084836,-66.053811792226597,94.498777506112503,60.608985969620399,-33.889791536492098,{"$f":"AY103+BB103+BE103+BH103+BK103","v":2319},2928.23411327654,609.23411327654196,null,"2018-10-01",31,2.1835431809235502,67.689838608630097,962.94254278728602,876.94254278728602,{"$f":"Folha!C518","v":86},{"$f":"Folha!E519+Folha!F519","v":2888884.75},293841.84999999998,3182726.6,null,null,null,null,"2018-10-01",1019,978,102,255,100,2454,null,"2018-10-01",{"$f":"CG103/$CL103","v":0.41524042379788101},0.398533007334963,4.1564792176039103E-2,0.103911980440098,4.0749796251018697E-2,1,null,"2018-10-01",{"$f":"$DB103*CO103","v":962.94254278728602},924.19804400978001,96.388753056234705,240.97188264058701,94.498777506112503,2319]
[null,"2018-11-01",{"$f":"C103","v":2377.8633997132501},2576.0186830226899,{"$f":"BW104","v":870.72009864364998},90,2396.4265332659202,{"$f":"H103","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2018-11-01",{"$f":"Folha!E527+Folha!E528+Folha!F527+Folha!F528","v":3097237.43},{"$f":"Folha!E529+Folha!F529","v":1599140.75},{"$f":"Folha!E530+Folha!F530","v":324925.3},{"$f":"Folha!E531+Folha!F531","v":529949.65},{"$f":"Folha!E532+Folha!F532","v":246323.42},5797576.5499999998,null,"2018-11-01",{"$f":"N104/G104","v":1292.43996717855},1192.4630371568001,124.223551445073,172.57305563575201,61.761113618480302,2843.4607250346498,null,"2018-11-01",441,{"$f":"AD104","v":441},441,441,441,null,"2018-11-01",2.6107999999999998,2.6107999999999998,{"$f":"AM87","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ104","v":"2018-11-01"},2.6107999999999998,2.6107999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-11-01",960.72009864364998,1292.43996717855,331.71986853489801,917.00780928894403,1192.4630371568001,275.455227867855,97.877517468146294,124.223551445073,26.346033976927,241.36785861076899,172.57305563575201,-68.794802975016694,95.026715988491603,61.761113618480302,-33.265602370011301,{"$f":"AY104+BB104+BE104+BH104+BK104","v":2312},2843.4607250346498,531.460725034652,null,"2018-11-01",31,2.17850362504229,67.533612376310998,960.72009864364998,870.72009864364998,{"$f":"Folha!C527","v":90},{"$f":"Folha!E528+Folha!F528","v":2804801.65},292435.78000000003,3097237.43,null,null,null,null,"2018-11-01",1011,965,103,254,100,2433,null,"2018-11-01",{"$f":"CG104/$CL104","v":0.41553637484586903},0.39662967529798598,4.2334566378956003E-2,0.104397862720921,4.1101520756268002E-2,1,null,"2018-11-01",{"$f":"$DB104*CO104","v":960.72009864364998},917.00780928894403,97.877517468146294,241.36785861076899,95.026715988491603,2312]
[null,"2018-12-01",{"$f":"C104","v":2377.8633997132501},2576.0186830226899,{"$f":"BW105","v":875.02397684993798},93,2396.9005741929,{"$f":"H104","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2018-12-01",{"$f":"Folha!E536+Folha!E537+Folha!F536+Folha!F537","v":3139397.58},{"$f":"Folha!E538+Folha!F538","v":1627006.8},{"$f":"Folha!E539+Folha!F539","v":329842.62},{"$f":"Folha!E540+Folha!F540","v":542691.18999999994},{"$f":"Folha!E541+Folha!F541","v":243933.75},5882871.9400000004,null,"2018-12-01",{"$f":"N105/G105","v":1309.7738028024401},1213.2424679958699,126.103512636128,176.72221677078599,61.161947366320099,2887.0039475715498,null,"2018-12-01",441,{"$f":"AD105","v":441},441,441,441,null,"2018-12-01",2.4658000000000002,2.4658000000000002,{"$f":"AM88","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ105","v":"2018-12-01"},2.4658000000000002,2.4658000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2018-12-01",968.02397684993798,1309.7738028024401,341.749825952506,924.67961967755298,1213.2424679958699,288.56284831831601,99.210417527904099,126.103512636128,26.893095108224198,244.65481603968601,176.72221677078599,-67.932599268899295,93.4311699049194,61.161947366320099,-32.269222538599301,{"$f":"AY105+BB105+BE105+BH105+BK105","v":2330},2887.0039475715498,557.00394757154697,null,"2018-12-01",31,2.19506570714272,68.047036921424194,968.02397684993798,875.02397684993798,{"$f":"Folha!C536","v":93},{"$f":"Folha!E537+Folha!F537","v":2823505.14},315892.44,3139397.58,null,null,null,null,"2018-12-01",1005,960,103,254,97,2419,null,"2018-12-01",{"$f":"CG105/$CL105","v":0.41546093427036002},0.39685820587019399,4.2579578338156301E-2,0.10500206696982201,4.0099214551467498E-2,1,null,"2018-12-01",{"$f":"$DB105*CO105","v":968.02397684993798},924.67961967755298,99.210417527904099,244.65481603968601,93.4311699049194,2330]
[]
[null,{"$f":"B90","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 6",null,{"$f":"B107","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K107","v":"Ano 6"},null,{"$f":"M107","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S107","v":"Ano 6"},null,{"$f":"U107","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA107","v":"Ano 6"},null,{"$f":"AC107","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH107","v":"Ano 6"},null,{"$f":"AJ107","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO107","v":"Ano 6"},null,{"$f":"AQ107","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV107","v":"Ano 6"},null,{"$f":"AX107","v":"Bacia 4"},{"$f":"BP107","v":"Ano 6"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF90","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS107","v":"Ano 6"},null,{"$f":"CN90","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT90","v":"Ano 1"},null,{"$f":"CV90","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT107","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI91","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ91","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY91","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B105),MONTH(B105)+1,DAY(B105))","v":"2019-01-01"},{"$f":"C105","v":2377.8633997132501},2576.0186830226899,{"$f":"BW111","v":882.83001658374803},80,{"$f":"IF(C111>0,((C111*E111)+(D111*F111))/(E111+F111),0)","v":2394.3278040127798},{"$f":"H105","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B111","v":"2019-01-01"},{"$f":"Folha!E545+Folha!E546+Folha!F545+Folha!F546","v":3107181.5},{"$f":"Folha!E547+Folha!F547","v":1593951.24},{"$f":"Folha!E548+Folha!F548","v":336195.36},{"$f":"Folha!E549+Folha!F549","v":554461.69999999995},{"$f":"Folha!E550+Folha!F550","v":249360.03},{"$f":"SUM(N111:R111)","v":5841149.8300000001},null,{"$f":"M111","v":"2019-01-01"},{"$f":"N111/G111","v":1297.7260234762},1188.59327218711,128.532255255454,180.555171235595,62.522488299072997,{"$f":"SUM(V111:Z111)","v":2857.9292104534302},null,{"$f":"U111","v":"2019-01-01"},{"$f":"AD105","v":441},{"$f":"AD111","v":441},441,441,441,null,{"$f":"AC111","v":"2019-01-01"},2.4658000000000002,{"$f":"AK111","v":2.4658000000000002},{"$f":"AM94","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ111","v":"2019-01-01"},2.4658000000000002,2.4658000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ111","v":"2019-01-01"},{"$f":"CW111","v":962.83001658374803},{"$f":"V111","v":1297.7260234762},{"$f":"AZ111-AY111","v":334.89600689244901},{"$f":"CX111","v":918.45107794361502},{"$f":"W111","v":1188.59327218711},{"$f":"BC111-BB111","v":270.14219424349199},{"$f":"CY111","v":101.299751243781},{"$f":"X111","v":128.532255255454},{"$f":"BF111-BE111","v":27.232504011672901},{"$f":"CZ111","v":248.907960199005},{"$f":"Y111","v":180.555171235595},{"$f":"BI111-BH111","v":-68.352788963410006},{"$f":"DA111","v":95.511194029850699},{"$f":"Z111","v":62.522488299072997},{"$f":"BL111-BK111","v":-32.988705730777703},{"$f":"AY111+BB111+BE111+BH111+BK111","v":2327},2857.9292104534302,{"$f":"BO111-BN111","v":530.929210453427},null,{"$f":"AC111","v":"2019-01-01"},{"$f":"BS105","v":31},{"$f":"AY111/AD111","v":2.1832880194642801},{"$f":"BT111*BS111","v":67.681928603392706},{"$f":"AY111","v":962.83001658374803},{"$f":"BV111-BX111","v":882.83001658374803},{"$f":"Folha!C545","v":80},{"$f":"Folha!E546+Folha!F546","v":2836570.65},{"$f":"N111-BY111","v":270610.84999999998},{"$f":"BY111+BZ111","v":3107181.5},null,null,null,null,{"$f":"DATE(YEAR(CF105),MONTH(CF105)+1,DAY(CF105))","v":"2019-01-01"},998,952,105,258,99,{"$f":"SUM(CG111:CK111)","v":2412},null,{"$f":"DATE(YEAR(CN105),MONTH(CN105)+1,DAY(CN105))","v":"2019-01-01"},{"$f":"CG111/$CL111","v":0.41376451077943599},0.39469320066335001,4.3532338308457701E-2,0.106965174129353,4.1044776119402999E-2,{"$f":"SUM(CO111:CS111)","v":1},null,{"$f":"DATE(YEAR(CV105),MONTH(CV105)+1,DAY(CV105))","v":"2019-01-01"},{"$f":"$DB111*CO111","v":962.83001658374803},918.45107794361502,101.299751243781,248.907960199005,95.511194029850699,2327]
[null,{"$f":"DATE(YEAR(B111),MONTH(B111)+1,DAY(B111))","v":"2019-02-01"},{"$f":"C111","v":2377.8633997132501},2576.0186830226899,{"$f":"BW112","v":856.37545126353803},40,2386.7059124362499,{"$f":"H111","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-02-01",{"$f":"Folha!E554+Folha!F554+Folha!E555+Folha!F555","v":2811647.01},{"$f":"Folha!E556+Folha!F556","v":1453272.57},{"$f":"Folha!E557+Folha!F557","v":325958.82},{"$f":"Folha!E558+Folha!F558","v":531119.92000000004},{"$f":"Folha!E559+Folha!F559","v":247352.51},5369350.8300000001,null,"2019-02-01",{"$f":"N112/G112","v":1178.0450181773699},1083.6906148748101,124.618680802158,172.95414291417299,62.019139202948203,2621.3275959714601,null,"2019-02-01",{"$f":"AD111","v":441},{"$f":"AD112","v":441},441,441,441,null,"2019-02-01",2.6497999999999999,2.6497999999999999,{"$f":"AM95","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ112","v":"2019-02-01"},2.6497999999999999,2.6497999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-02-01",896.37545126353803,1178.0450181773699,281.66956691383399,866.31407942238297,1083.6906148748101,217.37653545242799,105.67027677497001,124.618680802158,18.948404027188001,247.778580024067,172.95414291417299,-74.824437109894106,154.861612515042,62.019139202948203,-92.842473312093901,{"$f":"AY112+BB112+BE112+BH112+BK112","v":2271},2621.3275959714601,350.32759597146298,null,"2019-02-01",{"$f":"BS111","v":31},2.0325973951554102,63.010519249817897,896.37545126353803,856.37545126353803,{"$f":"Folha!C554","v":40},{"$f":"Folha!E555+Folha!F555","v":2688355.53},123291.48,2811647.01,null,null,null,null,{"$f":"DATE(YEAR(CF111),MONTH(CF111)+1,DAY(CF111))","v":"2019-02-01"},984,951,116,272,170,2493,null,{"$f":"DATE(YEAR(CN111),MONTH(CN111)+1,DAY(CN111))","v":"2019-02-01"},{"$f":"CG112/$CL112","v":0.39470517448856801},0.38146811070998798,4.6530284797432798E-2,0.109105495387084,6.8190934616927407E-2,1,null,{"$f":"DATE(YEAR(CV111),MONTH(CV111)+1,DAY(CV111))","v":"2019-02-01"},{"$f":"$DB112*CO112","v":896.37545126353803},866.31407942238297,105.67027677497001,247.778580024067,154.861612515042,2271]
[null,"2019-03-01",{"$f":"C112","v":2377.8633997132501},2576.0186830226899,{"$f":"BW113","v":823.14090177133698},77,2394.8140313141498,{"$f":"H112","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-03-01",{"$f":"Folha!E563+Folha!E564+Folha!F563+Folha!F564","v":3001026.69},{"$f":"Folha!E565+Folha!F565","v":1538750.72},{"$f":"Folha!E566+Folha!F566","v":328136.02},{"$f":"Folha!E567+Folha!F567","v":532887.27},{"$f":"Folha!E568+Folha!F568","v":244001.04},5644801.7400000002,null,"2019-03-01",{"$f":"N113/G113","v":1253.1355883000199},1147.4308043231399,125.451055247011,173.529663607277,61.178819108907099,2760.7259305863499,null,"2019-03-01",441,{"$f":"AD113","v":441},441,441,441,null,"2019-03-01",2.6511999999999998,2.6511999999999998,{"$f":"AM96","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ113","v":"2019-03-01"},2.6511999999999998,2.6511999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-03-01",900.14090177133698,1253.1355883000199,352.99468652868302,864.50080515297896,1147.4308043231399,282.92999917016198,113.317230273752,125.451055247011,12.133824973258999,290.60386473429998,173.529663607277,-117.074201127023,101.43719806763301,61.178819108907099,-40.2583789587257,{"$f":"AY113+BB113+BE113+BH113+BK113","v":2270},2760.7259305863499,490.72593058635499,null,"2019-03-01",31,2.0411358316810402,63.275210782112097,900.14090177133698,823.14090177133698,{"$f":"Folha!C563","v":77},{"$f":"Folha!E564+Folha!F564","v":2742016.69},259010,3001026.69,null,null,null,null,"2019-03-01",985,946,124,318,111,2484,null,"2019-03-01",{"$f":"CG113/$CL113","v":0.39653784219001598},0.38083735909822902,4.9919484702093397E-2,0.12801932367149799,4.46859903381642E-2,1,null,"2019-03-01",{"$f":"$DB113*CO113","v":900.14090177133698},864.50080515297896,113.317230273752,290.60386473429998,101.43719806763301,2270]
[null,"2019-04-01",{"$f":"C113","v":2377.8633997132501},2576.0186830226899,{"$f":"BW114","v":829.86774193548399},72,2393.6829924704598,{"$f":"H113","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-04-01",{"$f":"Folha!E572+Folha!E573+Folha!F572+Folha!F573","v":3008671.59},{"$f":"Folha!E574+Folha!F574","v":1534591.11},{"$f":"Folha!E575+Folha!F575","v":324113.91999999998},{"$f":"Folha!E576+Folha!F576","v":554445.18999999994},{"$f":"Folha!E577+Folha!F577","v":241458.86},5663280.6699999999,null,"2019-04-01",{"$f":"N114/G114","v":1256.92148854466},1144.3290253371499,123.913349361174,180.549794911356,60.541413750461601,2766.2550719047999,null,"2019-04-01",441,{"$f":"AD114","v":441},441,441,441,null,"2019-04-01",2.6194000000000002,2.6194000000000002,{"$f":"AM97","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ114","v":"2019-04-01"},2.6194000000000002,2.6194000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-04-01",901.86774193548399,1256.92148854466,355.05374660917403,864.28991935483896,1144.3290253371499,280.039105982313,111.81693548387101,123.913349361174,12.0964138773034,296.03991935483901,180.549794911356,-115.490124443482,98.985483870967698,60.541413750461601,-38.444070120506197,{"$f":"AY114+BB114+BE114+BH114+BK114","v":2273},2766.2550719047999,493.255071904803,null,"2019-04-01",31,2.0450515690147002,63.396598639455803,901.86774193548399,829.86774193548399,{"$f":"Folha!C572","v":72},{"$f":"Folha!E573+Folha!F573","v":2767497.27},241174.32,3008671.59,null,null,null,null,"2019-04-01",984,943,122,323,108,2480,null,"2019-04-01",{"$f":"CG114/$CL114","v":0.396774193548387},0.38024193548387097,4.9193548387096803E-2,0.130241935483871,4.3548387096774201E-2,1,null,"2019-04-01",{"$f":"$DB114*CO114","v":901.86774193548399},864.28991935483896,111.81693548387101,296.03991935483901,98.985483870967698,2273]
[null,"2019-05-01",{"$f":"C114","v":2377.8633997132501},2576.0186830226899,{"$f":"BW115","v":818.28190630048505},84,2396.31111952428,{"$f":"H114","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-05-01",{"$f":"Folha!E581+Folha!E582+Folha!F581+Folha!F582","v":3087774.34},{"$f":"Folha!E583+Folha!F583","v":1595400.57},{"$f":"Folha!E584+Folha!F584","v":326475.59000000003},{"$f":"Folha!E585+Folha!F585","v":566675.52},{"$f":"Folha!E586+Folha!F586","v":229277.25},5805603.2699999996,null,"2019-05-01",{"$f":"N115/G115","v":1288.55319112862},1189.6740228675201,124.816249303842,184.532485379278,57.487096790807399,2845.0630454700699,null,"2019-05-01",441,{"$f":"AD115","v":441},441,441,441,null,"2019-05-01",2.5886,2.5886,{"$f":"AM98","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ115","v":"2019-05-01"},2.5886,2.5886,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-05-01",902.28190630048505,1288.55319112862,386.271284828131,864.61025848142197,1189.6740228675201,325.06376438610101,110.258481421648,124.816249303842,14.5577678821943,299.53554119547698,184.532485379278,-115.003055816198,98.3138126009693,57.487096790807399,-40.8267158101619,{"$f":"AY115+BB115+BE115+BH115+BK115","v":2275},2845.0630454700699,570.06304547006698,null,"2019-05-01",31,2.0459907172346599,63.4257122342744,902.28190630048505,818.28190630048505,{"$f":"Folha!C581","v":84},{"$f":"Folha!E582+Folha!F582","v":2797286.16},290488.18,3087774.34,null,null,null,null,"2019-05-01",982,941,120,326,107,2476,null,"2019-05-01",{"$f":"CG115/$CL115","v":0.39660743134087201},0.380048465266559,4.8465266558966102E-2,0.13166397415185799,4.3214862681744799E-2,1,null,"2019-05-01",{"$f":"$DB115*CO115","v":902.28190630048505},864.61025848142197,110.258481421648,299.53554119547698,98.3138126009693,2275]
[null,"2019-06-01",{"$f":"C115","v":2377.8633997132501},2576.0186830226899,{"$f":"BW116","v":813.54414125200606},84,2396.4084974226198,{"$f":"H115","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-06-01",{"$f":"Folha!E590+Folha!F590+Folha!E591+Folha!F591","v":3077159.23},{"$f":"Folha!E592+Folha!F592","v":1587906.25},{"$f":"Folha!E593+Folha!F593","v":318070.21000000002},{"$f":"Folha!E594+Folha!F594","v":567755.17000000004},{"$f":"Folha!E595+Folha!F595","v":230182.33},5781073.1900000004,null,"2019-06-01",{"$f":"N116/G116","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2019-06-01",441,{"$f":"AD116","v":441},441,441,441,null,"2019-06-01",2.6172,2.6172,{"$f":"AM99","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ116","v":"2019-06-01"},2.6172,2.6172,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY116+BB116+BE116+BH116+BK116","v":2280},2832.35766964906,552.35766964906395,null,"2019-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"Folha!C590","v":84},{"$f":"Folha!E591+Folha!F591","v":2787107.19},290052.03999999998,3077159.23,null,null,null,null,"2019-06-01",981,945,122,332,112,2492,null,"2019-06-01",{"$f":"CG116/$CL116","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2019-06-01",{"$f":"$DB116*CO116","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2019-07-01",{"$f":"C116","v":2377.8633997132501},2576.0186830226899,{"$f":"BW117","v":813.54414125200606},84,2396.4084974226198,{"$f":"H116","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-07-01",{"$f":"N116","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2019-07-01",{"$f":"N117/G117","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2019-07-01",441,{"$f":"AD117","v":441},441,441,441,null,"2019-07-01",2.6162000000000001,2.6162000000000001,{"$f":"AM100","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ117","v":"2019-07-01"},2.6162000000000001,2.6162000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY117+BB117+BE117+BH117+BK117","v":2280},2832.35766964906,552.35766964906395,null,"2019-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX116","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2019-07-01",{"$f":"CG116","v":981},945,122,332,112,2492,null,"2019-07-01",{"$f":"CG117/$CL117","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2019-07-01",{"$f":"CW116","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,{"$f":"SUM(CW117:DA117)","v":2280}]
[null,"2019-08-01",{"$f":"C117","v":2377.8633997132501},2576.0186830226899,{"$f":"BW118","v":813.54414125200606},84,2396.4084974226198,{"$f":"H117","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-08-01",{"$f":"N117","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2019-08-01",{"$f":"N118/G118","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2019-08-01",441,{"$f":"AD118","v":441},441,441,441,null,"2019-08-01",2.6162000000000001,2.6162000000000001,{"$f":"AM101","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ118","v":"2019-08-01"},2.6162000000000001,2.6162000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY118+BB118+BE118+BH118+BK118","v":2280},2832.35766964906,552.35766964906395,null,"2019-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX117","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2019-08-01",{"$f":"CG117","v":981},945,122,332,112,2492,null,"2019-08-01",{"$f":"CG118/$CL118","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2019-08-01",{"$f":"CW117","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2019-09-01",{"$f":"C118","v":2377.8633997132501},2576.0186830226899,{"$f":"BW119","v":813.54414125200606},84,2396.4084974226198,{"$f":"H118","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-09-01",{"$f":"N118","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2019-09-01",{"$f":"N119/G119","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2019-09-01",441,{"$f":"AD119","v":441},441,441,441,null,"2019-09-01",2.6116999999999999,2.6116999999999999,{"$f":"AM102","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ119","v":"2019-09-01"},2.6116999999999999,2.6116999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY119+BB119+BE119+BH119+BK119","v":2280},2832.35766964906,552.35766964906395,null,"2019-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX118","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2019-09-01",{"$f":"CG118","v":981},945,122,332,112,2492,null,"2019-09-01",{"$f":"CG119/$CL119","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2019-09-01",{"$f":"CW118","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2019-10-01",{"$f":"C119","v":2377.8633997132501},2576.0186830226899,{"$f":"BW120","v":813.54414125200606},84,2396.4084974226198,{"$f":"H119","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-10-01",{"$f":"N119","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2019-10-01",{"$f":"N120/G120","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2019-10-01",441,{"$f":"AD120","v":441},441,441,441,null,"2019-10-01",2.6160999999999999,2.6160999999999999,{"$f":"AM103","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ120","v":"2019-10-01"},2.6160999999999999,2.6160999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY120+BB120+BE120+BH120+BK120","v":2280},2832.35766964906,552.35766964906395,null,"2019-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX119","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2019-10-01",{"$f":"CG119","v":981},945,122,332,112,2492,null,"2019-10-01",{"$f":"CG120/$CL120","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2019-10-01",{"$f":"CW119","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2019-11-01",{"$f":"C120","v":2377.8633997132501},2576.0186830226899,{"$f":"BW121","v":813.54414125200606},84,2396.4084974226198,{"$f":"H120","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-11-01",{"$f":"N120","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2019-11-01",{"$f":"N121/G121","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2019-11-01",441,{"$f":"AD121","v":441},441,441,441,null,"2019-11-01",2.6103000000000001,2.6103000000000001,{"$f":"AM104","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ121","v":"2019-11-01"},2.6103000000000001,2.6103000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY121+BB121+BE121+BH121+BK121","v":2280},2832.35766964906,552.35766964906395,null,"2019-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX120","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2019-11-01",{"$f":"CG120","v":981},945,122,332,112,2492,null,"2019-11-01",{"$f":"CG121/$CL121","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2019-11-01",{"$f":"CW120","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2019-12-01",{"$f":"C121","v":2377.8633997132501},2576.0186830226899,{"$f":"BW122","v":813.54414125200606},84,2396.4084974226198,{"$f":"H121","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2019-12-01",{"$f":"N121","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2019-12-01",{"$f":"N122/G122","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2019-12-01",441,{"$f":"AD122","v":441},441,441,441,null,"2019-12-01",2.2658,2.2658,{"$f":"AM105","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ122","v":"2019-12-01"},2.2658,2.2658,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2019-12-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY122+BB122+BE122+BH122+BK122","v":2280},2832.35766964906,552.35766964906395,null,"2019-12-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX121","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2019-12-01",{"$f":"CG121","v":981},945,122,332,112,2492,null,"2019-12-01",{"$f":"CG122/$CL122","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2019-12-01",{"$f":"CW121","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[]
[null,{"$f":"B107","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 7",null,{"$f":"B124","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K124","v":"Ano 7"},null,{"$f":"M124","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S124","v":"Ano 7"},null,{"$f":"U124","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA124","v":"Ano 7"},null,{"$f":"AC124","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH124","v":"Ano 7"},null,{"$f":"AJ124","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO124","v":"Ano 7"},null,{"$f":"AQ124","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV124","v":"Ano 7"},null,{"$f":"AX124","v":"Bacia 4"},{"$f":"BP124","v":"Ano 7"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B122),MONTH(B122)+1,DAY(B122))","v":"2020-01-01"},{"$f":"C122","v":2377.8633997132501},2576.0186830226899,{"$f":"BW128","v":813.54414125200606},84,{"$f":"IF(C128>0,((C128*E128)+(D128*F128))/(E128+F128),0)","v":2396.4084974226198},{"$f":"H122","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B128","v":"2020-01-01"},{"$f":"N122","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N128:R128)","v":5781073.1900000004},null,{"$f":"M128","v":"2020-01-01"},{"$f":"N128/G128","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V128:Z128)","v":2832.35766964906},null,{"$f":"U128","v":"2020-01-01"},{"$f":"AD122","v":441},{"$f":"AD128","v":441},441,441,441,null,{"$f":"AC128","v":"2020-01-01"},2.6103000000000001,{"$f":"AK128","v":2.6103000000000001},{"$f":"AM111","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ128","v":"2020-01-01"},2.6103000000000001,2.6103000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ128","v":"2020-01-01"},{"$f":"AY122","v":897.54414125200606},{"$f":"V128","v":1284.0712396528099},{"$f":"AZ128-AY128","v":386.52709840080502},{"$f":"BB122","v":864.60674157303401},{"$f":"W128","v":1184.0855844585701},{"$f":"BC128-BB128","v":319.47884288553399},{"$f":"BE122","v":111.621187800963},{"$f":"X128","v":121.60275329462},{"$f":"BF128-BE128","v":9.98156549365663},{"$f":"BH122","v":303.75601926163699},{"$f":"Y128","v":184.884063117875},{"$f":"BI128-BH128","v":-118.87195614376201},{"$f":"BK122","v":102.47191011236001},{"$f":"Z128","v":57.7140291251905},{"$f":"BL128-BK128","v":-44.757880987169102},{"$f":"AY128+BB128+BE128+BH128+BK128","v":2280},2832.35766964906,{"$f":"BO128-BN128","v":552.35766964906395},null,{"$f":"AX128","v":"2020-01-01"},{"$f":"BS122","v":31},{"$f":"AY128/AD128","v":2.03524748583221},{"$f":"BT128*BS128","v":63.092672060798598},{"$f":"AY128","v":897.54414125200606},{"$f":"BV128-BX128","v":813.54414125200606},{"$f":"BX122","v":84},2787107.19,{"$f":"N128-BY128","v":290052.03999999998},{"$f":"BY128+BZ128","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B128),MONTH(B128)+1,DAY(B128))","v":"2020-02-01"},{"$f":"C128","v":2377.8633997132501},2576.0186830226899,{"$f":"BW129","v":813.54414125200606},84,2396.4084974226198,{"$f":"H128","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-02-01",{"$f":"N128","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-02-01",{"$f":"N129/G129","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-02-01",{"$f":"AD128","v":441},{"$f":"AD129","v":441},441,441,441,null,"2020-02-01",2.6103000000000001,2.6103000000000001,{"$f":"AM112","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ129","v":"2020-02-01"},2.6103000000000001,2.6103000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-02-01",{"$f":"AY128","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB128","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE128","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH128","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK128","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY129+BB129+BE129+BH129+BK129","v":2280},2832.35766964906,552.35766964906395,null,"2020-02-01",{"$f":"BS128","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX128","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-03-01",{"$f":"C129","v":2377.8633997132501},2576.0186830226899,{"$f":"BW130","v":813.54414125200606},84,2396.4084974226198,{"$f":"H129","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-03-01",{"$f":"N129","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-03-01",{"$f":"N130/G130","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-03-01",441,{"$f":"AD130","v":441},441,441,441,null,"2020-03-01",2.2410999999999999,2.2410999999999999,{"$f":"AM113","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ130","v":"2020-03-01"},2.2410999999999999,2.2410999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY130+BB130+BE130+BH130+BK130","v":2280},2832.35766964906,552.35766964906395,null,"2020-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX129","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-04-01",{"$f":"C130","v":2377.8633997132501},2576.0186830226899,{"$f":"BW131","v":813.54414125200606},84,2396.4084974226198,{"$f":"H130","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-04-01",{"$f":"N130","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-04-01",{"$f":"N131/G131","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-04-01",441,{"$f":"AD131","v":441},441,441,441,null,"2020-04-01",2.3494000000000002,2.3494000000000002,{"$f":"AM114","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ131","v":"2020-04-01"},2.3494000000000002,2.3494000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY131+BB131+BE131+BH131+BK131","v":2280},2832.35766964906,552.35766964906395,null,"2020-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX130","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-05-01",{"$f":"C131","v":2377.8633997132501},2576.0186830226899,{"$f":"BW132","v":813.54414125200606},84,2396.4084974226198,{"$f":"H131","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-05-01",{"$f":"N131","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-05-01",{"$f":"N132/G132","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-05-01",441,{"$f":"AD132","v":441},441,441,441,null,"2020-05-01",2.5575000000000001,2.5575000000000001,{"$f":"AM115","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ132","v":"2020-05-01"},2.5575000000000001,2.5575000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY132+BB132+BE132+BH132+BK132","v":2280},2832.35766964906,552.35766964906395,null,"2020-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX131","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-06-01",{"$f":"C132","v":2377.8633997132501},2576.0186830226899,{"$f":"BW133","v":813.54414125200606},84,2396.4084974226198,{"$f":"H132","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-06-01",{"$f":"N132","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-06-01",{"$f":"N133/G133","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-06-01",441,{"$f":"AD133","v":441},441,441,441,null,"2020-06-01",2.5575000000000001,2.5575000000000001,{"$f":"AM116","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ133","v":"2020-06-01"},2.5575000000000001,2.5575000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY133+BB133+BE133+BH133+BK133","v":2280},2832.35766964906,552.35766964906395,null,"2020-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX132","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-07-01",{"$f":"C133","v":2377.8633997132501},2576.0186830226899,{"$f":"BW134","v":813.54414125200606},84,2396.4084974226198,{"$f":"H133","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-07-01",{"$f":"N133","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-07-01",{"$f":"N134/G134","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-07-01",441,{"$f":"AD134","v":441},441,441,441,null,"2020-07-01",2.5575000000000001,2.5575000000000001,{"$f":"AM117","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ134","v":"2020-07-01"},2.5575000000000001,2.5575000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY134+BB134+BE134+BH134+BK134","v":2280},2832.35766964906,552.35766964906395,null,"2020-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX133","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-08-01",{"$f":"C134","v":2377.8633997132501},2576.0186830226899,{"$f":"BW135","v":813.54414125200606},84,2396.4084974226198,{"$f":"H134","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-08-01",{"$f":"N134","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-08-01",{"$f":"N135/G135","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-08-01",441,{"$f":"AD135","v":441},441,441,441,null,"2020-08-01",2.5575000000000001,2.5575000000000001,{"$f":"AM118","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ135","v":"2020-08-01"},2.5575000000000001,2.5575000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY135+BB135+BE135+BH135+BK135","v":2280},2832.35766964906,552.35766964906395,null,"2020-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX134","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-09-01",{"$f":"C135","v":2377.8633997132501},2576.0186830226899,{"$f":"BW136","v":813.54414125200606},84,2396.4084974226198,{"$f":"H135","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-09-01",{"$f":"N135","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-09-01",{"$f":"N136/G136","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-09-01",441,{"$f":"AD136","v":441},441,441,441,null,"2020-09-01",2.5859999999999999,2.5859999999999999,{"$f":"AM119","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ136","v":"2020-09-01"},2.5859999999999999,2.5859999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY136+BB136+BE136+BH136+BK136","v":2280},2832.35766964906,552.35766964906395,null,"2020-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX135","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-10-01",{"$f":"C136","v":2377.8633997132501},2576.0186830226899,{"$f":"BW137","v":813.54414125200606},84,2396.4084974226198,{"$f":"H136","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-10-01",{"$f":"N136","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-10-01",{"$f":"N137/G137","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-10-01",441,{"$f":"AD137","v":441},441,441,441,null,"2020-10-01",2.5859999999999999,2.5859999999999999,{"$f":"AM120","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ137","v":"2020-10-01"},2.5859999999999999,2.5859999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY137+BB137+BE137+BH137+BK137","v":2280},2832.35766964906,552.35766964906395,null,"2020-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX136","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-11-01",{"$f":"C137","v":2377.8633997132501},2576.0186830226899,{"$f":"BW138","v":813.54414125200606},84,2396.4084974226198,{"$f":"H137","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-11-01",{"$f":"N137","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-11-01",{"$f":"N138/G138","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-11-01",441,{"$f":"AD138","v":441},441,441,441,null,"2020-11-01",2.5859999999999999,2.5859999999999999,{"$f":"AM121","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ138","v":"2020-11-01"},2.5859999999999999,2.5859999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY138+BB138+BE138+BH138+BK138","v":2280},2832.35766964906,552.35766964906395,null,"2020-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX137","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2020-12-01",{"$f":"C138","v":2377.8633997132501},2576.0186830226899,{"$f":"BW139","v":813.54414125200606},84,2396.4084974226198,{"$f":"H138","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2020-12-01",{"$f":"N138","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2020-12-01",{"$f":"N139/G139","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2020-12-01",441,{"$f":"AD139","v":441},441,441,441,null,"2020-12-01",2.3268,2.3268,{"$f":"AM122","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ139","v":"2020-12-01"},2.3268,2.3268,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2020-12-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY139+BB139+BE139+BH139+BK139","v":2280},2832.35766964906,552.35766964906395,null,"2020-12-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX138","v":84},2787107.19,290052.03999999998,3077159.23]
[]
[null,{"$f":"B124","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 8",null,{"$f":"B141","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K141","v":"Ano 8"},null,{"$f":"M141","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S141","v":"Ano 8"},null,{"$f":"U141","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA141","v":"Ano 8"},null,{"$f":"AC141","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH141","v":"Ano 8"},null,{"$f":"AJ141","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO141","v":"Ano 8"},null,{"$f":"AQ141","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV141","v":"Ano 8"},null,{"$f":"AX141","v":"Bacia 4"},{"$f":"BP141","v":"Ano 8"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B139),MONTH(B139)+1,DAY(B139))","v":"2021-01-01"},{"$f":"C139","v":2377.8633997132501},2576.0186830226899,{"$f":"BW145","v":813.54414125200606},84,{"$f":"IF(C145>0,((C145*E145)+(D145*F145))/(E145+F145),0)","v":2396.4084974226198},{"$f":"H139","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B145","v":"2021-01-01"},{"$f":"N139","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N145:R145)","v":5781073.1900000004},null,{"$f":"M145","v":"2021-01-01"},{"$f":"N145/G145","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V145:Z145)","v":2832.35766964906},null,{"$f":"U145","v":"2021-01-01"},{"$f":"AD139","v":441},{"$f":"AD145","v":441},441,441,441,null,{"$f":"AC145","v":"2021-01-01"},2.3268,{"$f":"AK145","v":2.3268},{"$f":"AM128","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ145","v":"2021-01-01"},2.3268,2.3268,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ145","v":"2021-01-01"},{"$f":"AY139","v":897.54414125200606},{"$f":"V145","v":1284.0712396528099},{"$f":"AZ145-AY145","v":386.52709840080502},{"$f":"BB139","v":864.60674157303401},{"$f":"W145","v":1184.0855844585701},{"$f":"BC145-BB145","v":319.47884288553399},{"$f":"BE139","v":111.621187800963},{"$f":"X145","v":121.60275329462},{"$f":"BF145-BE145","v":9.98156549365663},{"$f":"BH139","v":303.75601926163699},{"$f":"Y145","v":184.884063117875},{"$f":"BI145-BH145","v":-118.87195614376201},{"$f":"BK139","v":102.47191011236001},{"$f":"Z145","v":57.7140291251905},{"$f":"BL145-BK145","v":-44.757880987169102},{"$f":"AY145+BB145+BE145+BH145+BK145","v":2280},2832.35766964906,{"$f":"BO145-BN145","v":552.35766964906395},null,{"$f":"AX145","v":"2021-01-01"},{"$f":"BS139","v":31},{"$f":"AY145/AD145","v":2.03524748583221},{"$f":"BT145*BS145","v":63.092672060798598},{"$f":"AY145","v":897.54414125200606},{"$f":"BV145-BX145","v":813.54414125200606},{"$f":"BX139","v":84},2787107.19,{"$f":"N145-BY145","v":290052.03999999998},{"$f":"BY145+BZ145","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B145),MONTH(B145)+1,DAY(B145))","v":"2021-02-01"},{"$f":"C145","v":2377.8633997132501},2576.0186830226899,{"$f":"BW146","v":813.54414125200606},84,2396.4084974226198,{"$f":"H145","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-02-01",{"$f":"N145","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-02-01",{"$f":"N146/G146","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-02-01",{"$f":"AD145","v":441},{"$f":"AD146","v":441},441,441,441,null,"2021-02-01",2.2825000000000002,2.2825000000000002,{"$f":"AM129","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ146","v":"2021-02-01"},2.2825000000000002,2.2825000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-02-01",{"$f":"AY145","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB145","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE145","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH145","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK145","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY146+BB146+BE146+BH146+BK146","v":2280},2832.35766964906,552.35766964906395,null,"2021-02-01",{"$f":"BS145","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX145","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-03-01",{"$f":"C146","v":2377.8633997132501},2576.0186830226899,{"$f":"BW147","v":813.54414125200606},84,2396.4084974226198,{"$f":"H146","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-03-01",{"$f":"N146","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-03-01",{"$f":"N147/G147","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-03-01",441,{"$f":"AD147","v":441},441,441,441,null,"2021-03-01",2.5735999999999999,2.5735999999999999,{"$f":"AM130","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ147","v":"2021-03-01"},2.5735999999999999,2.5735999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY147+BB147+BE147+BH147+BK147","v":2280},2832.35766964906,552.35766964906395,null,"2021-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX146","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-04-01",{"$f":"C147","v":2377.8633997132501},2576.0186830226899,{"$f":"BW148","v":813.54414125200606},84,2396.4084974226198,{"$f":"H147","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-04-01",{"$f":"N147","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-04-01",{"$f":"N148/G148","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-04-01",441,{"$f":"AD148","v":441},441,441,441,null,"2021-04-01",2.5928,2.5928,{"$f":"AM131","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ148","v":"2021-04-01"},2.5928,2.5928,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY148+BB148+BE148+BH148+BK148","v":2280},2832.35766964906,552.35766964906395,null,"2021-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX147","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-05-01",{"$f":"C148","v":2377.8633997132501},2576.0186830226899,{"$f":"BW149","v":813.54414125200606},84,2396.4084974226198,{"$f":"H148","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-05-01",{"$f":"N148","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-05-01",{"$f":"N149/G149","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-05-01",441,{"$f":"AD149","v":441},441,441,441,null,"2021-05-01",2.5928,2.5928,{"$f":"AM132","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ149","v":"2021-05-01"},2.5928,2.5928,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY149+BB149+BE149+BH149+BK149","v":2280},2832.35766964906,552.35766964906395,null,"2021-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX148","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-06-01",{"$f":"C149","v":2377.8633997132501},2576.0186830226899,{"$f":"BW150","v":813.54414125200606},84,2396.4084974226198,{"$f":"H149","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-06-01",{"$f":"N149","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-06-01",{"$f":"N150/G150","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-06-01",441,{"$f":"AD150","v":441},441,441,441,null,"2021-06-01",2.5928,2.5928,{"$f":"AM133","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ150","v":"2021-06-01"},2.5928,2.5928,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY150+BB150+BE150+BH150+BK150","v":2280},2832.35766964906,552.35766964906395,null,"2021-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX149","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-07-01",{"$f":"C150","v":2377.8633997132501},2576.0186830226899,{"$f":"BW151","v":813.54414125200606},84,2396.4084974226198,{"$f":"H150","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-07-01",{"$f":"N150","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-07-01",{"$f":"N151/G151","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-07-01",441,{"$f":"AD151","v":441},441,441,441,null,"2021-07-01",2.597,2.597,{"$f":"AM134","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ151","v":"2021-07-01"},2.597,2.597,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY151+BB151+BE151+BH151+BK151","v":2280},2832.35766964906,552.35766964906395,null,"2021-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX150","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-08-01",{"$f":"C151","v":2377.8633997132501},2576.0186830226899,{"$f":"BW152","v":813.54414125200606},84,2396.4084974226198,{"$f":"H151","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-08-01",{"$f":"N151","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-08-01",{"$f":"N152/G152","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-08-01",441,{"$f":"AD152","v":441},441,441,441,null,"2021-08-01",2.6495000000000002,2.6495000000000002,{"$f":"AM135","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ152","v":"2021-08-01"},2.6495000000000002,2.6495000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY152+BB152+BE152+BH152+BK152","v":2280},2832.35766964906,552.35766964906395,null,"2021-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX151","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-09-01",{"$f":"C152","v":2377.8633997132501},2576.0186830226899,{"$f":"BW153","v":813.54414125200606},84,2396.4084974226198,{"$f":"H152","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-09-01",{"$f":"N152","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-09-01",{"$f":"N153/G153","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-09-01",441,{"$f":"AD153","v":441},441,441,441,null,"2021-09-01",2.6495000000000002,2.6495000000000002,{"$f":"AM136","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ153","v":"2021-09-01"},2.6495000000000002,2.6495000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY153+BB153+BE153+BH153+BK153","v":2280},2832.35766964906,552.35766964906395,null,"2021-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX152","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-10-01",{"$f":"C153","v":2377.8633997132501},2576.0186830226899,{"$f":"BW154","v":813.54414125200606},84,2396.4084974226198,{"$f":"H153","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-10-01",{"$f":"N153","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-10-01",{"$f":"N154/G154","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-10-01",441,{"$f":"AD154","v":441},441,441,441,null,"2021-10-01",2.6497000000000002,2.6497000000000002,{"$f":"AM137","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ154","v":"2021-10-01"},2.6497000000000002,2.6497000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY154+BB154+BE154+BH154+BK154","v":2280},2832.35766964906,552.35766964906395,null,"2021-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX153","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-11-01",{"$f":"C154","v":2377.8633997132501},2576.0186830226899,{"$f":"BW155","v":813.54414125200606},84,2396.4084974226198,{"$f":"H154","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-11-01",{"$f":"N154","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-11-01",{"$f":"N155/G155","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-11-01",441,{"$f":"AD155","v":441},441,441,441,null,"2021-11-01",2.6497000000000002,2.6497000000000002,{"$f":"AM138","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ155","v":"2021-11-01"},2.6497000000000002,2.6497000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY155+BB155+BE155+BH155+BK155","v":2280},2832.35766964906,552.35766964906395,null,"2021-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX154","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2021-12-01",{"$f":"C155","v":2377.8633997132501},2576.0186830226899,{"$f":"BW156","v":813.54414125200606},84,2396.4084974226198,{"$f":"H155","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2021-12-01",{"$f":"N155","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2021-12-01",{"$f":"N156/G156","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2021-12-01",441,{"$f":"AD156","v":441},441,441,441,null,"2021-12-01",2.6417000000000002,2.6417000000000002,{"$f":"AM139","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ156","v":"2021-12-01"},2.6417000000000002,2.6417000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2021-12-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY156+BB156+BE156+BH156+BK156","v":2280},2832.35766964906,552.35766964906395,null,"2021-12-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX155","v":84},2787107.19,290052.03999999998,3077159.23]
[]
[null,{"$f":"B141","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 9",null,{"$f":"B158","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K158","v":"Ano 9"},null,{"$f":"M158","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S158","v":"Ano 9"},null,{"$f":"U158","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA158","v":"Ano 9"},null,{"$f":"AC158","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH158","v":"Ano 9"},null,{"$f":"AJ158","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO158","v":"Ano 9"},null,{"$f":"AQ158","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV158","v":"Ano 9"},null,{"$f":"AX158","v":"Bacia 4"},{"$f":"BP158","v":"Ano 9"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B156),MONTH(B156)+1,DAY(B156))","v":"2022-01-01"},{"$f":"C156","v":2377.8633997132501},2576.0186830226899,{"$f":"BW162","v":813.54414125200606},84,{"$f":"IF(C162>0,((C162*E162)+(D162*F162))/(E162+F162),0)","v":2396.4084974226198},{"$f":"H156","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B162","v":"2022-01-01"},{"$f":"N156","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N162:R162)","v":5781073.1900000004},null,{"$f":"M162","v":"2022-01-01"},{"$f":"N162/G162","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V162:Z162)","v":2832.35766964906},null,{"$f":"U162","v":"2022-01-01"},{"$f":"AD156","v":441},{"$f":"AD162","v":441},441,441,441,null,{"$f":"AC162","v":"2022-01-01"},2.6191,{"$f":"AK162","v":2.6191},{"$f":"AM145","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ162","v":"2022-01-01"},2.6191,2.6191,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ162","v":"2022-01-01"},{"$f":"AY156","v":897.54414125200606},{"$f":"V162","v":1284.0712396528099},{"$f":"AZ162-AY162","v":386.52709840080502},{"$f":"BB156","v":864.60674157303401},{"$f":"W162","v":1184.0855844585701},{"$f":"BC162-BB162","v":319.47884288553399},{"$f":"BE156","v":111.621187800963},{"$f":"X162","v":121.60275329462},{"$f":"BF162-BE162","v":9.98156549365663},{"$f":"BH156","v":303.75601926163699},{"$f":"Y162","v":184.884063117875},{"$f":"BI162-BH162","v":-118.87195614376201},{"$f":"BK156","v":102.47191011236001},{"$f":"Z162","v":57.7140291251905},{"$f":"BL162-BK162","v":-44.757880987169102},{"$f":"AY162+BB162+BE162+BH162+BK162","v":2280},2832.35766964906,{"$f":"BO162-BN162","v":552.35766964906395},null,{"$f":"AX162","v":"2022-01-01"},{"$f":"BS156","v":31},{"$f":"AY162/AD162","v":2.03524748583221},{"$f":"BT162*BS162","v":63.092672060798598},{"$f":"AY162","v":897.54414125200606},{"$f":"BV162-BX162","v":813.54414125200606},{"$f":"BX156","v":84},2787107.19,{"$f":"N162-BY162","v":290052.03999999998},{"$f":"BY162+BZ162","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B162),MONTH(B162)+1,DAY(B162))","v":"2022-02-01"},{"$f":"C162","v":2377.8633997132501},2576.0186830226899,{"$f":"BW163","v":813.54414125200606},84,2396.4084974226198,{"$f":"H162","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-02-01",{"$f":"N162","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-02-01",{"$f":"N163/G163","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-02-01",{"$f":"AD162","v":441},{"$f":"AD163","v":441},441,441,441,null,"2022-02-01",2.5989,2.5989,{"$f":"AM146","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ163","v":"2022-02-01"},2.5989,2.5989,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-02-01",{"$f":"AY162","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB162","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE162","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH162","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK162","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY163+BB163+BE163+BH163+BK163","v":2280},2832.35766964906,552.35766964906395,null,"2022-02-01",{"$f":"BS162","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX162","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-03-01",{"$f":"C163","v":2377.8633997132501},2576.0186830226899,{"$f":"BW164","v":813.54414125200606},84,2396.4084974226198,{"$f":"H163","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-03-01",{"$f":"N163","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-03-01",{"$f":"N164/G164","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-03-01",441,{"$f":"AD164","v":441},441,441,441,null,"2022-03-01",2.6231,2.6231,{"$f":"AM147","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ164","v":"2022-03-01"},2.6231,2.6231,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY164+BB164+BE164+BH164+BK164","v":2280},2832.35766964906,552.35766964906395,null,"2022-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX163","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-04-01",{"$f":"C164","v":2377.8633997132501},2576.0186830226899,{"$f":"BW165","v":813.54414125200606},84,2396.4084974226198,{"$f":"H164","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-04-01",{"$f":"N164","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-04-01",{"$f":"N165/G165","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-04-01",441,{"$f":"AD165","v":441},441,441,441,null,"2022-04-01",2.6185,2.6185,{"$f":"AM148","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ165","v":"2022-04-01"},2.6185,2.6185,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY165+BB165+BE165+BH165+BK165","v":2280},2832.35766964906,552.35766964906395,null,"2022-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX164","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-05-01",{"$f":"C165","v":2377.8633997132501},2576.0186830226899,{"$f":"BW166","v":813.54414125200606},84,2396.4084974226198,{"$f":"H165","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-05-01",{"$f":"N165","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-05-01",{"$f":"N166/G166","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-05-01",441,{"$f":"AD166","v":441},441,441,441,null,"2022-05-01",2.6185,2.6185,{"$f":"AM149","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ166","v":"2022-05-01"},2.6185,2.6185,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY166+BB166+BE166+BH166+BK166","v":2280},2832.35766964906,552.35766964906395,null,"2022-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX165","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-06-01",{"$f":"C166","v":2377.8633997132501},2576.0186830226899,{"$f":"BW167","v":813.54414125200606},84,2396.4084974226198,{"$f":"H166","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-06-01",{"$f":"N166","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-06-01",{"$f":"N167/G167","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-06-01",441,{"$f":"AD167","v":441},441,441,441,null,"2022-06-01",2.6349999999999998,2.6349999999999998,{"$f":"AM150","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ167","v":"2022-06-01"},2.6349999999999998,2.6349999999999998,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY167+BB167+BE167+BH167+BK167","v":2280},2832.35766964906,552.35766964906395,null,"2022-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX166","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-07-01",{"$f":"C167","v":2377.8633997132501},2576.0186830226899,{"$f":"BW168","v":813.54414125200606},84,2396.4084974226198,{"$f":"H167","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-07-01",{"$f":"N167","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-07-01",{"$f":"N168/G168","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-07-01",441,{"$f":"AD168","v":441},441,441,441,null,"2022-07-01",2.6639037431539601,2.6639037431539601,{"$f":"AM151","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ168","v":"2022-07-01"},2.6639037431539601,2.6639037431539601,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY168+BB168+BE168+BH168+BK168","v":2280},2832.35766964906,552.35766964906395,null,"2022-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX167","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-08-01",{"$f":"C168","v":2377.8633997132501},2576.0186830226899,{"$f":"BW169","v":813.54414125200606},84,2396.4084974226198,{"$f":"H168","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-08-01",{"$f":"N168","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-08-01",{"$f":"N169/G169","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-08-01",441,{"$f":"AD169","v":441},441,441,441,null,"2022-07-01",2.6639037431539601,2.6639037431539601,{"$f":"AM152","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ169","v":"2022-07-01"},2.6639037431539601,2.6639037431539601,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY169+BB169+BE169+BH169+BK169","v":2280},2832.35766964906,552.35766964906395,null,"2022-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX168","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-09-01",{"$f":"C169","v":2377.8633997132501},2576.0186830226899,{"$f":"BW170","v":813.54414125200606},84,2396.4084974226198,{"$f":"H169","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-09-01",{"$f":"N169","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-09-01",{"$f":"N170/G170","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-09-01",441,{"$f":"AD170","v":441},441,441,441,null,{"$f":"AC170","v":"2022-09-01"},2.68773953629568,2.68773953629568,{"$f":"AM153","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ170","v":"2022-09-01"},2.68773953629568,2.68773953629568,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY170+BB170+BE170+BH170+BK170","v":2280},2832.35766964906,552.35766964906395,null,"2022-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX169","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-10-01",{"$f":"C170","v":2377.8633997132501},2576.0186830226899,{"$f":"BW171","v":813.54414125200606},84,2396.4084974226198,{"$f":"H170","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-10-01",{"$f":"N170","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-10-01",{"$f":"N171/G171","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-10-01",441,{"$f":"AD171","v":441},441,441,441,null,"2022-10-01",2.68650621739868,2.68650621739868,{"$f":"AM154","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ171","v":"2022-10-01"},2.68650621739868,2.68650621739868,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY171+BB171+BE171+BH171+BK171","v":2280},2832.35766964906,552.35766964906395,null,"2022-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX170","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-11-01",{"$f":"C171","v":2377.8633997132501},2576.0186830226899,{"$f":"BW172","v":813.54414125200606},84,2396.4084974226198,{"$f":"H171","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-11-01",{"$f":"N171","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-11-01",{"$f":"N172/G172","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-11-01",441,{"$f":"AD172","v":441},441,441,441,null,"2022-11-01",2.68650621739868,2.68650621739868,{"$f":"AM155","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ172","v":"2022-11-01"},2.68650621739868,2.68650621739868,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY172+BB172+BE172+BH172+BK172","v":2280},2832.35766964906,552.35766964906395,null,"2022-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX171","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2022-12-01",{"$f":"C172","v":2377.8633997132501},2576.0186830226899,{"$f":"BW173","v":813.54414125200606},84,2396.4084974226198,{"$f":"H172","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2022-12-01",{"$f":"N172","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2022-12-01",{"$f":"N173/G173","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2022-12-01",441,{"$f":"AD173","v":441},441,441,441,null,"2022-12-01",2.6749983081697102,2.6749983081697102,{"$f":"AM156","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ173","v":"2022-12-01"},2.6749983081697102,2.6749983081697102,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-12-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY173+BB173+BE173+BH173+BK173","v":2280},2832.35766964906,552.35766964906395,null,"2022-12-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX172","v":84},2787107.19,290052.03999999998,3077159.23]
[]
[null,{"$f":"B158","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 10",null,{"$f":"B175","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K175","v":"Ano 10"},null,{"$f":"M175","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S175","v":"Ano 10"},null,{"$f":"U175","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA175","v":"Ano 10"},null,{"$f":"AC175","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH175","v":"Ano 10"},null,{"$f":"AJ175","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO175","v":"Ano 10"},null,{"$f":"AQ175","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV175","v":"Ano 10"},null,{"$f":"AX175","v":"Bacia 4"},{"$f":"BP175","v":"Ano 10"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B173),MONTH(B173)+1,DAY(B173))","v":"2023-01-01"},{"$f":"C173","v":2377.8633997132501},2576.0186830226899,{"$f":"BW179","v":813.54414125200606},84,{"$f":"IF(C179>0,((C179*E179)+(D179*F179))/(E179+F179),0)","v":2396.4084974226198},{"$f":"H173","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B179","v":"2023-01-01"},{"$f":"N173","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N179:R179)","v":5781073.1900000004},null,{"$f":"M179","v":"2023-01-01"},{"$f":"N179/G179","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V179:Z179)","v":2832.35766964906},null,{"$f":"U179","v":"2023-01-01"},{"$f":"AD173","v":441},{"$f":"AD179","v":441},441,441,441,null,{"$f":"AC179","v":"2023-01-01"},{"$f":"AK173","v":2.6749983081697102},{"$f":"AK179","v":2.6749983081697102},{"$f":"AM162","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ179","v":"2023-01-01"},2.6749983081697102,2.6749983081697102,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ179","v":"2023-01-01"},{"$f":"AY173","v":897.54414125200606},{"$f":"V179","v":1284.0712396528099},{"$f":"AZ179-AY179","v":386.52709840080502},{"$f":"BB173","v":864.60674157303401},{"$f":"W179","v":1184.0855844585701},{"$f":"BC179-BB179","v":319.47884288553399},{"$f":"BE173","v":111.621187800963},{"$f":"X179","v":121.60275329462},{"$f":"BF179-BE179","v":9.98156549365663},{"$f":"BH173","v":303.75601926163699},{"$f":"Y179","v":184.884063117875},{"$f":"BI179-BH179","v":-118.87195614376201},{"$f":"BK173","v":102.47191011236001},{"$f":"Z179","v":57.7140291251905},{"$f":"BL179-BK179","v":-44.757880987169102},{"$f":"AY179+BB179+BE179+BH179+BK179","v":2280},2832.35766964906,{"$f":"BO179-BN179","v":552.35766964906395},null,{"$f":"AX179","v":"2023-01-01"},{"$f":"BS173","v":31},{"$f":"AY179/AD179","v":2.03524748583221},{"$f":"BT179*BS179","v":63.092672060798598},{"$f":"AY179","v":897.54414125200606},{"$f":"BV179-BX179","v":813.54414125200606},{"$f":"BX173","v":84},2787107.19,{"$f":"N179-BY179","v":290052.03999999998},{"$f":"BY179+BZ179","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B179),MONTH(B179)+1,DAY(B179))","v":"2023-02-01"},{"$f":"C179","v":2377.8633997132501},2576.0186830226899,{"$f":"BW180","v":813.54414125200606},84,2396.4084974226198,{"$f":"H179","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-02-01",{"$f":"N179","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-02-01",{"$f":"N180/G180","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-02-01",{"$f":"AD179","v":441},{"$f":"AD180","v":441},441,441,441,null,"2023-02-01",{"$f":"AK179","v":2.6749983081697102},2.6749983081697102,{"$f":"AM163","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ180","v":"2023-02-01"},2.6749983081697102,2.6749983081697102,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-02-01",{"$f":"AY179","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB179","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE179","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH179","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK179","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY180+BB180+BE180+BH180+BK180","v":2280},2832.35766964906,552.35766964906395,null,"2023-02-01",{"$f":"BS179","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX179","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-03-01",{"$f":"C180","v":2377.8633997132501},2576.0186830226899,{"$f":"BW181","v":813.54414125200606},84,2396.4084974226198,{"$f":"H180","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-03-01",{"$f":"N180","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-03-01",{"$f":"N181/G181","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-03-01",441,{"$f":"AD181","v":441},441,441,441,null,"2023-03-01",2.6749983081697102,2.6749983081697102,{"$f":"AM164","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ181","v":"2023-03-01"},2.6749983081697102,2.6749983081697102,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY181+BB181+BE181+BH181+BK181","v":2280},2832.35766964906,552.35766964906395,null,"2023-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX180","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-04-01",{"$f":"C181","v":2377.8633997132501},2576.0186830226899,{"$f":"BW182","v":813.54414125200606},84,2396.4084974226198,{"$f":"H181","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-04-01",{"$f":"N181","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-04-01",{"$f":"N182/G182","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-04-01",441,{"$f":"AD182","v":441},441,441,441,null,"2023-04-01",2.6749983081697102,2.6749983081697102,{"$f":"AM165","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ182","v":"2023-04-01"},2.6749983081697102,2.6749983081697102,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY182+BB182+BE182+BH182+BK182","v":2280},2832.35766964906,552.35766964906395,null,"2023-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX181","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-05-01",{"$f":"C182","v":2377.8633997132501},2576.0186830226899,{"$f":"BW183","v":813.54414125200606},84,2396.4084974226198,{"$f":"H182","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-05-01",{"$f":"N182","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-05-01",{"$f":"N183/G183","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-05-01",441,{"$f":"AD183","v":441},441,441,441,null,"2023-05-01",2.6758000000000002,2.6758000000000002,{"$f":"AM166","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ183","v":"2023-05-01"},2.6758000000000002,2.6758000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY183+BB183+BE183+BH183+BK183","v":2280},2832.35766964906,552.35766964906395,null,"2023-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX182","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-06-01",{"$f":"C183","v":2377.8633997132501},2576.0186830226899,{"$f":"BW184","v":813.54414125200606},84,2396.4084974226198,{"$f":"H183","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-06-01",{"$f":"N183","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-06-01",{"$f":"N184/G184","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-06-01",441,{"$f":"AD184","v":441},441,441,441,null,"2023-06-01",2.6798999999999999,2.6798999999999999,{"$f":"AM167","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ184","v":"2023-06-01"},2.6798999999999999,2.6798999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY184+BB184+BE184+BH184+BK184","v":2280},2832.35766964906,552.35766964906395,null,"2023-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX183","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-07-01",{"$f":"C184","v":2377.8633997132501},2576.0186830226899,{"$f":"BW185","v":813.54414125200606},84,2396.4084974226198,{"$f":"H184","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-07-01",{"$f":"N184","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-07-01",{"$f":"N185/G185","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-07-01",441,{"$f":"AD185","v":441},441,441,441,null,"2023-07-01",2.5695000000000001,2.5695000000000001,{"$f":"AM168","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ185","v":"2023-07-01"},2.5695000000000001,2.5695000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY185+BB185+BE185+BH185+BK185","v":2280},2832.35766964906,552.35766964906395,null,"2023-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX184","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-08-01",{"$f":"C185","v":2377.8633997132501},2576.0186830226899,{"$f":"BW186","v":813.54414125200606},84,2396.4084974226198,{"$f":"H185","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-08-01",{"$f":"N185","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-08-01",{"$f":"N186/G186","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-08-01",441,{"$f":"AD186","v":441},441,441,441,null,"2023-08-01",2.5695000000000001,2.5695000000000001,{"$f":"AM169","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ186","v":"2023-08-01"},2.5695000000000001,2.5695000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY186+BB186+BE186+BH186+BK186","v":2280},2832.35766964906,552.35766964906395,null,"2023-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX185","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-09-01",{"$f":"C186","v":2377.8633997132501},2576.0186830226899,{"$f":"BW187","v":813.54414125200606},84,2396.4084974226198,{"$f":"H186","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-09-01",{"$f":"N186","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-09-01",{"$f":"N187/G187","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-09-01",441,{"$f":"AD187","v":441},441,441,441,null,"2023-09-01",2.5695000000000001,2.5695000000000001,{"$f":"AM170","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ187","v":"2023-09-01"},2.5695000000000001,2.5695000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY187+BB187+BE187+BH187+BK187","v":2280},2832.35766964906,552.35766964906395,null,"2023-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX186","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-10-01",{"$f":"C187","v":2377.8633997132501},2576.0186830226899,{"$f":"BW188","v":813.54414125200606},84,2396.4084974226198,{"$f":"H187","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-10-01",{"$f":"N187","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-10-01",{"$f":"N188/G188","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-10-01",441,{"$f":"AD188","v":441},441,441,441,null,"2023-10-01",2.6011000000000002,2.6011000000000002,{"$f":"AM171","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ188","v":"2023-10-01"},2.6011000000000002,2.6011000000000002,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY188+BB188+BE188+BH188+BK188","v":2280},2832.35766964906,552.35766964906395,null,"2023-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX187","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-11-01",{"$f":"C188","v":2377.8633997132501},2576.0186830226899,{"$f":"BW189","v":813.54414125200606},84,2396.4084974226198,{"$f":"H188","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-11-01",{"$f":"N188","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-11-01",{"$f":"N189/G189","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-11-01",441,{"$f":"AD189","v":441},441,441,441,null,"2023-11-01",2.5695000000000001,2.5695000000000001,{"$f":"AM172","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ189","v":"2023-11-01"},2.5695000000000001,2.5695000000000001,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY189+BB189+BE189+BH189+BK189","v":2280},2832.35766964906,552.35766964906395,null,"2023-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX188","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2023-12-01",{"$f":"C189","v":2377.8633997132501},2576.0186830226899,{"$f":"BW190","v":813.54414125200606},84,2396.4084974226198,{"$f":"H189","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2023-12-01",{"$f":"N189","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2023-12-01",{"$f":"N190/G190","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2023-12-01",441,{"$f":"AD190","v":441},441,441,441,null,"2023-12-01",2.4965999999999999,2.4965999999999999,{"$f":"AM173","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ190","v":"2023-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2023-12-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY190+BB190+BE190+BH190+BK190","v":2280},2832.35766964906,552.35766964906395,null,"2023-12-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX189","v":84},2787107.19,290052.03999999998,3077159.23]

{"sheet":"FU Folha FGV 11 em diante","index":8,"n_rows":190,"n_cols":106,"rows_kept":190,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,2,2,5],[2,6,2,10],[21,21,21,25],[21,29,21,32],[21,36,21,39],[21,43,21,46],[21,50,21,66],[21,84,21,88],[14,35,20,40],[17,43,20,47],[23,85,24,85],[23,88,24,88],[23,94,24,94],[21,92,21,96],[21,100,21,104],[22,2,22,10],[22,21,22,25],[22,29,22,33],[22,36,22,40],[22,43,22,47],[22,50,22,52],[22,53,22,55],[22,56,22,58],[22,59,22,61],[22,62,22,64],[22,65,22,67],[22,70,22,72],[22,73,22,75],[22,76,22,77],[21,13,22,17],[17,73,21,78],[23,56,24,56],[23,59,24,59],[23,62,24,62],[39,70,39,72],[39,73,39,75],[39,76,39,77],[23,2,23,3],[23,4,23,5],[38,21,38,25],[38,29,38,32],[38,36,38,39],[38,43,38,46],[38,50,38,66],[23,51,24,51],[23,54,24,54],[23,57,24,57],[23,60,24,60],[23,63,24,63],[23,66,24,66],[39,2,39,10],[39,21,39,25],[39,29,39,33],[39,36,39,40],[39,43,39,47],[39,50,39,52],[39,53,39,55],[39,56,39,58],[39,59,39,61],[56,70,56,72],[56,73,56,75],[56,76,56,77],[40,2,40,3],[40,4,40,5],[55,21,55,25],[55,29,55,32],[55,36,55,39],[55,43,55,46],[55,50,55,66],[40,51,41,51],[40,54,41,54],[40,57,41,57],[40,60,41,60],[40,63,41,63],[40,66,41,66],[56,2,56,10],[56,21,56,25],[56,29,56,33],[56,36,56,40],[56,43,56,47],[56,50,56,52],[56,53,56,55],[73,70,73,72],[73,73,73,75],[73,76,73,77],[57,2,57,3],[57,4,57,5],[72,21,72,25],[72,29,72,32],[72,36,72,39],[72,43,72,46],[72,50,72,66],[57,51,58,51],[57,54,58,54],[57,57,58,57],[57,60,58,60],[57,63,58,63],[57,66,58,66],[73,2,73,10],[73,21,73,25],[73,29,73,33],[73,36,73,40],[73,43,73,47],[73,50,73,52],[90,73,90,75],[90,76,90,77],[74,2,74,3],[74,4,74,5],[89,21,89,25],[89,29,89,32],[89,36,89,39],[89,43,89,46],[89,50,89,66],[74,51,75,51],[74,54,75,54],[74,57,75,57],[74,60,75,60],[74,63,75,63],[74,66,75,66],[90,2,90,10],[90,21,90,25],[90,29,90,33],[90,36,90,40],[90,43,90,47],[74,62,75,62],[91,2,91,3],[91,4,91,5],[106,21,106,25],[106,29,106,32],[106,36,106,39],[106,43,106,46],[106,50,106,66],[91,14,92,14],[91,51,92,51],[91,54,92,54],[91,57,92,57],[91,60,92,60],[91,63,92,63],[91,66,92,66],[91,62,92,62],[107,43,107,47],[107,50,107,52],[107,53,107,55],[107,56,107,58],[107,59,107,61],[108,4,108,5],[123,21,123,25],[123,29,123,32],[123,36,123,39],[123,43,123,46],[123,50,123,66],[107,2,107,10],[107,21,107,25],[107,29,107,33],[107,36,107,40],[108,14,109,14],[108,51,109,51],[108,54,109,54],[108,57,109,57],[108,60,109,60],[108,63,109,63],[108,66,109,66],[108,62,109,62],[124,2,124,10],[124,21,124,25],[124,29,124,33],[124,36,124,40],[124,43,124,47],[124,50,124,52],[124,53,124,55],[124,56,124,58],[124,59,124,61],[123,13,124,17],[140,21,140,25],[140,29,140,32],[140,36,140,39],[140,43,140,46],[140,50,140,66],[125,14,126,14],[125,51,126,51],[125,54,126,54],[125,57,126,57],[125,60,126,60],[125,63,126,63],[125,66,126,66],[125,62,126,62],[142,14,143,14],[142,51,143,51],[142,54,143,54],[142,57,143,57],[142,60,143,60],[142,63,143,63],[141,2,141,10],[141,21,141,25],[141,29,141,33],[141,36,141,40],[141,43,141,47],[141,50,141,52],[141,53,141,55],[141,56,141,58],[141,59,141,61],[158,21,158,25],[158,29,158,33],[158,36,158,40],[158,43,158,47],[158,50,158,52],[158,53,158,55],[158,56,158,58],[158,59,158,61],[141,62,141,64],[157,21,157,25],[157,29,157,32],[157,36,157,39],[157,43,157,46],[157,50,157,66],[142,66,143,66],[142,62,143,62],[174,29,174,32],[174,36,174,39],[174,43,174,46],[174,50,174,66],[159,14,160,14],[159,51,160,51],[159,54,160,54],[159,57,160,57],[159,60,160,60],[159,63,160,63],[159,66,160,66],[159,62,160,62],[176,2,176,3],[176,4,176,5],[2,1,4,1],[3,6,4,6],[3,7,4,7],[23,7,24,7],[40,7,41,7],[57,7,58,7],[74,7,75,7],[91,7,92,7],[108,7,109,7],[125,7,126,7],[142,7,143,7],[159,7,160,7],[176,7,177,7],[175,2,175,10],[159,2,159,3],[159,4,159,5],[158,2,158,10],[142,2,142,3],[142,4,142,5],[125,2,125,3],[125,4,125,5],[108,2,108,3],[176,14,177,14],[23,50,24,50],[40,50,41,50],[57,50,58,50],[74,50,75,50],[91,50,92,50],[108,50,109,50],[125,50,126,50],[142,50,143,50],[159,50,160,50],[176,50,177,50],[157,13,158,17],[140,13,141,17],[174,13,175,17],[23,14,24,14],[40,14,41,14],[57,14,58,14],[74,14,75,14],[175,21,175,25],[175,29,175,33],[175,36,175,40],[175,43,175,47],[175,50,175,52],[174,21,174,25],[176,51,177,51],[23,53,24,53],[40,53,41,53],[57,53,58,53],[74,53,75,53],[91,53,92,53],[108,53,109,53],[125,53,126,53],[142,53,143,53],[159,53,160,53],[176,53,177,53],[175,53,175,55],[176,54,177,54],[90,50,90,52],[90,53,90,55],[73,53,73,55],[40,56,41,56],[57,56,58,56],[74,56,75,56],[91,56,92,56],[108,56,109,56],[125,56,126,56],[142,56,143,56],[159,56,160,56],[176,56,177,56],[175,56,175,58],[176,57,177,57],[90,56,90,58],[73,56,73,58],[56,56,56,58],[176,62,177,62],[175,62,175,64],[158,62,158,64],[107,62,107,64],[90,62,90,64],[73,62,73,64],[56,62,56,64],[124,62,124,64],[40,59,41,59],[57,59,58,59],[74,59,75,59],[91,59,92,59],[108,59,109,59],[125,59,126,59],[142,59,143,59],[159,59,160,59],[176,59,177,59],[175,59,175,61],[176,60,177,60],[90,59,90,61],[73,59,73,61],[56,59,56,61],[40,62,41,62],[57,62,58,62],[124,65,124,67],[107,73,107,75],[107,76,107,77],[90,70,90,72],[39,62,39,64],[176,63,177,63],[23,65,24,65],[40,65,41,65],[57,65,58,65],[74,65,75,65],[91,65,92,65],[108,65,109,65],[125,65,126,65],[142,65,143,65],[159,65,160,65],[176,65,177,65],[175,65,175,67],[158,65,158,67],[141,65,141,67],[107,65,107,67],[90,65,90,67],[73,65,73,67],[56,65,56,67],[39,65,39,67],[57,85,58,85],[57,88,58,88],[55,84,55,88],[40,85,41,85],[176,66,177,66],[23,84,24,84],[40,84,41,84],[57,84,58,84],[74,84,75,84],[91,84,92,84],[108,84,109,84],[175,70,175,72],[175,73,175,75],[175,76,175,77],[158,70,158,72],[158,73,158,75],[158,76,158,77],[141,70,141,72],[141,73,141,75],[141,76,141,77],[124,70,124,72],[124,73,124,75],[124,76,124,77],[107,70,107,72],[40,88,41,88],[40,94,41,94],[38,84,38,88],[38,92,38,96],[108,85,109,85],[23,86,24,86],[40,86,41,86],[57,86,58,86],[74,86,75,86],[91,86,92,86],[108,86,109,86],[23,87,24,87],[40,87,41,87],[57,87,58,87],[74,87,75,87],[91,87,92,87],[108,87,109,87],[106,84,106,88],[91,85,92,85],[91,88,92,88],[89,84,89,88],[74,85,75,85],[74,88,75,88],[72,84,72,88],[91,92,92,92],[108,92,109,92],[23,93,24,93],[40,93,41,93],[57,93,58,93],[74,93,75,93],[91,93,92,93],[108,93,109,93],[106,92,106,96],[91,94,92,94],[89,92,89,96],[74,94,75,94],[72,92,72,96],[57,94,58,94],[55,92,55,96],[108,104,109,104],[108,102,109,102],[108,94,109,94],[23,95,24,95],[40,95,41,95],[57,95,58,95],[74,95,75,95],[91,95,92,95],[108,95,109,95],[23,96,24,96],[40,96,41,96],[57,96,58,96],[74,96,75,96],[91,96,92,96],[108,96,109,96],[57,101,58,101],[74,101,75,101],[91,101,92,101],[108,101,109,101],[23,103,24,103],[40,103,41,103],[57,103,58,103],[74,103,75,103],[91,103,92,103],[108,103,109,103],[89,13,90,17],[106,13,107,17],[72,13,73,17],[55,13,56,17],[38,13,39,17],[23,102,24,102],[40,102,41,102],[57,102,58,102],[74,102,75,102],[91,102,92,102],[23,100,24,100],[40,100,41,100],[57,100,58,100],[74,100,75,100],[91,100,92,100],[108,100,109,100],[23,101,24,101],[40,101,41,101],[108,88,109,88],[23,92,24,92],[40,92,41,92],[57,92,58,92],[74,92,75,92],[106,100,106,104],[89,100,89,104],[72,100,72,104],[55,100,55,104],[38,100,38,104],[23,104,24,104],[40,104,41,104],[57,104,58,104],[74,104,75,104],[91,104,92,104]]}
[]
[null,"STPC/DF - DISSÍDIO COLETIVO - REAJUSTES DOS SALÁRIOS E BENEFÍCIOS"]
[null,"Histórico","REAJUSTES DE MÃO DE OBRA",null,null,null,"Benefícios"]
[null,null,"Mot.","Mot.","Cobra-","Demais","Tikets","Cestas","Plano","Plano","Seguro Vida"]
[null,null,"Diversos","Artic.","dores","Funcionários",null,null,"de Saúde","Odontol.","é deduzido"]
[null,"Licitação",100,100,100,100,100,100,100,100,100]
[null,"2013-05-01",6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,6.6799999999999998E-2,0]
[null,null,{"$f":"C6*(1+C7)","v":106.68},106.68,106.68,106.68,106.68,106.68,106.68,106.68,100]
[null,"2014-05-01",0.2,0.3,0.2,0.2,0.12,0.4,0.12,0.12,0]
[null,null,{"$f":"C8*(1+C9)","v":128.01599999999999},138.684,128.01599999999999,128.01599999999999,119.4816,149.352,119.4816,119.4816,100]
[null,"2015-05-01",0.1,0.1,0.1,0.1,0.11,0.11,0,0,0]
[null,null,{"$f":"C10*(1+C11)","v":140.8176},152.55240000000001,140.8176,140.8176,132.62457599999999,165.78072,119.4816,119.4816,100]
[null,"2016-05-01",0.1,0.1,0.1,0.1,0.11,0.11,0.11,0.3,0]
[null,null,{"$f":"C12*(1+C13)","v":154.89936},167.80763999999999,154.89936,154.89936,147.21327936,184.0165992,132.62457599999999,155.32607999999999,100]
[null,"2017-05-01",5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,0.14000000000000001,0.14000000000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O correção/cálculo do FU pela folha de pagamento e por função levou em consideração o seguinte: 1) Valor total gasto do salário, Ad.Noturno e Hs.Extras e sem encargos, dividido pelo salário médio por função da licitação com os reajustes. O resultado é a qtde. necessária de funcionários real para a operação; 2) Divide a quantidade obtida de funcionários pela qtde.Frota, chegando-se ao FU corrigido para lançar na Planilha da Licitação. Essa metodologia corrige a variação da km e a Lei motorista."]
[null,null,{"$f":"C14*(1+C15)","v":163.03157640000001},176.61754110000001,163.03157640000001,163.03157640000001,154.9419765264,193.677470658,151.19201663999999,177.07173119999999,100]
[null,"2018-08-01",4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,0.05,0.05,7.8E-2,0.05,0]
[null,null,{"$f":"C16*(1+C17)","v":170.28648154979999},184.47702167895,170.28648154979999,170.28648154979999,162.68907535272001,203.36134419090001,162.98499393792,185.92531776000001,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS: O cálculo para apuração dos benefícios considera-se a quantidade física de funcionários existentes nas operações de seus respectivos meses, espelhando, desta forma, a remuneração justa da operação, ou seja, a efetivamente gasta.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS: Para definir o salário médio da licitação com os reajuste inclusos, como houve reajuste diferenciado para os Motoristas dos ônibus articulados houve a necessidade de apurar a quantidade de motoristas da referida categoria. Nos meses não informados pela Concessionária foi feito o cálculo apurando-se a quantidade média de motoristas dos ônibus articulados. "]
[null,"% Acumulado",{"$f":"(C18/C6)-100%","v":0.70286481549799995},0.84477021678950004,0.70286481549799995,0.70286481549799995,0.62689075352720003,1.033613441909,0.62984993937920097,0.85925317759999997,0]
[]
[]
[null,"Bacia 4","R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 1",null,{"$f":"B22","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K22","v":"Ano 1"},null,{"$f":"M22","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S22","v":"Ano 1"},null,{"$f":"U22","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA22","v":"Ano 1"},null,{"$f":"AC22","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH22","v":"Ano 1"},null,{"$f":"AJ22","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO22","v":"Ano 1"},null,{"$f":"AQ22","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV22","v":"Ano 1"},null,{"$f":"AX22","v":"Bacia 4"},{"$f":"BP22","v":"Ano 1"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B22","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS22","v":"Ano 1"},null,{"$f":"B22","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CL22","v":"Ano 1"},null,{"$f":"CF22","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CL22","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores","Controle Oper.","Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores","Controle Oper.","Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores","Controle Oper.","Manutenção","Administração","Qtde."]
[null,"de","Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,"de","Físico","Físico","Físico","Físico","Físico","Total",null,"de","Físico","Físico","Físico","Físico","Físico","Total",null,"de","Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,"2023-12-01",{"$f":"'Plan2 R$ Pessoal'!F8*(C7/100*100+1)","v":1489.668852},{"$f":"'Plan2 R$ Pessoal'!F8*(D7/100*100+1)","v":1489.668852},{"$f":"BW26","v":81.857142857142804},0,{"$f":"IF(C26>0,((C26*E26)+(D26*F26))/(E26+F26),0)","v":1489.668852},{"$f":"'Plan2 R$ Pessoal'!F11*(E7/100*100+1)","v":840.12633600000004},{"$f":"'Plan2 R$ Pessoal'!F20*(F7/100*100+1)","v":1638.6357372},{"$f":"'Plan2 R$ Pessoal'!F31*(F7/100*100+1)","v":1923.8200894972999},{"$f":"'Plan4 R$ Pessoal'!F23*(F7/100*100+1)","v":2498.5809381272702},null,{"$f":"B26","v":"2023-12-01"},{"$f":"Folha!E5+Folha!E6+Folha!F5+Folha!F6","v":130170.24000000001},{"$f":"Folha!E7","v":62168.88},{"$f":"Folha!E8","v":34994.639999999999},{"$f":"Folha!E9","v":9678},{"$f":"Folha!E10","v":29768.959999999999},{"$f":"SUM(N26:R26)","v":266780.71999999997},null,{"$f":"M26","v":"2023-12-01"},{"$f":"N26/G26","v":87.381997566261802},73.999441912507805,21.355960452685299,5.0306159358845797,11.9143468781573,{"$f":"SUM(V26:Z26)","v":199.68236274549699},null,{"$f":"U26","v":"2023-12-01"},{"$f":"Q.Frota!T6","v":5},{"$f":"AD26","v":5},5,5,5,null,{"$f":"AC26","v":"2023-12-01"},{"$f":"'FU Folha FGV'!AK190","v":2.4965999999999999},{"$f":"'FU Folha FGV'!AL190","v":2.4965999999999999},{"$f":"'Plan2 R$ Pessoal'!D20","v":0.122638190954774},{"$f":"'Plan2 R$ Pessoal'!D31","v":0.502474874371859},{"$f":"'Plan4 R$ Pessoal'!D23","v":9.9773242630385506E-2},null,{"$f":"AJ26","v":"2023-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ26","v":"2023-12-01"},{"$f":"CW26","v":81.857142857142804},{"$f":"V26","v":87.381997566261802},{"$f":"AZ26-AY26","v":5.5248547091189399},{"$f":"CX26","v":74.783068783068799},{"$f":"W26","v":73.999441912507805},{"$f":"BC26-BB26","v":-0.783626870560994},{"$f":"CY26","v":16.1693121693122},{"$f":"X26","v":21.355960452685299},{"$f":"BF26-BE26","v":5.1866482833731196},{"$f":"CZ26","v":2.0211640211640201},{"$f":"Y26","v":5.0306159358845797},{"$f":"BI26-BH26","v":3.0094519147205601},{"$f":"DA26","v":16.1693121693122},{"$f":"Z26","v":11.9143468781573},{"$f":"BL26-BK26","v":-4.2549652911548703},{"$f":"AY26+BB26+BE26+BH26+BK26","v":191},199.68236274549699,{"$f":"BO26-BN26","v":8.6823627454967003},null,{"$f":"AX26","v":"2023-12-01"},{"$f":"Q.Frota!N6","v":0},{"$f":"AY26/AD26","v":16.371428571428599},{"$f":"BT26*BS26","v":0},{"$f":"AY26","v":81.857142857142804},{"$f":"BV26-BX26","v":81.857142857142804},{"$f":"BU26","v":0},{"$f":"N26/BV26*BW26","v":130170.24000000001},{"$f":"N26/BV26*BX26","v":0},{"$f":"BY26+BZ26","v":130170.24000000001},"Calculado Mot.Artic.",null,null,null,{"$f":"B26","v":"2023-12-01"},81,74,16,2,16,{"$f":"SUM(CG26:CK26)","v":189},null,{"$f":"CF26","v":"2023-12-01"},{"$f":"CG26/$CL26","v":0.42857142857142899},0.39153439153439201,8.4656084656084707E-2,1.0582010582010601E-2,8.4656084656084707E-2,{"$f":"SUM(CO26:CS26)","v":1},null,{"$f":"CN26","v":"2023-12-01"},{"$f":"$DB26*CO26","v":81.857142857142804},74.783068783068799,16.1693121693122,2.0211640211640201,16.1693121693122,191]
[null,{"$f":"DATE(YEAR(B26),MONTH(B26)+1,DAY(B26))","v":"2024-01-01"},{"$f":"C26","v":1489.668852},1489.668852,{"$f":"BW27","v":115.93957703927499},0,1489.668852,{"$f":"H26","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2024-01-01",{"$f":"Folha!E14+Folha!E15+Folha!F14+Folha!F15","v":204170.72},{"$f":"Folha!E16+Folha!F16","v":103976.99},{"$f":"Folha!E17+Folha!F17","v":58406.080000000002},{"$f":"Folha!E18+Folha!F18","v":61699.22},{"$f":"Folha!E19+Folha!F19","v":44287.37},472540.38,null,"2024-01-01",{"$f":"N27/G27","v":137.05778953885201},123.763516919436,35.643113764747199,32.071200595541299,17.7250091538736,346.260629972451,null,"2024-01-01",{"$f":"Q.Frota!T7","v":57},{"$f":"AD27","v":57},57,57,57,null,"2024-01-01",{"$f":"AK26","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ27","v":"2024-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-01-01",115.93957703927499,137.05778953885201,21.118212499577599,114.948640483384,123.763516919436,8.81487643605257,30.719033232628401,35.643113764747199,4.9240805321187997,44.5921450151057,32.071200595541299,-12.520944419564501,21.800604229607298,17.7250091538736,-4.0755950757336601,{"$f":"AY27+BB27+BE27+BH27+BK27","v":328},346.260629972451,18.260629972450801,null,"2024-01-01",{"$f":"Q.Frota!N7","v":0},2.0340276673557001,0,115.93957703927499,115.93957703927499,0,204170.72,0,204170.72,"Calculado Mot.Artic.",null,null,null,{"$f":"DATE(YEAR(CF26),MONTH(CF26)+1,DAY(CF26))","v":"2024-01-01"},117,116,31,45,22,331,null,{"$f":"DATE(YEAR(CN26),MONTH(CN26)+1,DAY(CN26))","v":"2024-01-01"},{"$f":"CG27/$CL27","v":0.35347432024169201},0.35045317220543798,9.3655589123867095E-2,0.13595166163142,6.6465256797583097E-2,1,null,{"$f":"DATE(YEAR(CV26),MONTH(CV26)+1,DAY(CV26))","v":"2024-01-01"},{"$f":"$DB27*CO27","v":115.93957703927499},114.948640483384,30.719033232628401,44.5921450151057,21.800604229607298,328]
[null,"2024-02-01",{"$f":"C27","v":1489.668852},1489.668852,{"$f":"BW28","v":481.57439720812198},19.5761950084602,1489.668852,{"$f":"H27","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2024-02-01",{"$f":"Folha!E23+Folha!E24+Folha!F23+Folha!F24","v":856195.77},{"$f":"Folha!E25+Folha!F25","v":442925.22},{"$f":"Folha!E26+Folha!F26","v":95556.36},{"$f":"Folha!E27+Folha!F27","v":105563.74},{"$f":"Folha!E28+Folha!F28","v":65987.67},1566228.76,null,"2024-02-01",{"$f":"N28/G28","v":574.75577129137696},527.21263579100605,58.314583180811603,54.871939728825801,26.410059003115101,1241.5649889951401,null,"2024-02-01",{"$f":"Q.Frota!T8","v":128},{"$f":"AD28","v":128},128,128,128,null,"2024-02-01",{"$f":"AK27","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ28","v":"2024-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-02-01",501.15059221658203,574.75577129137696,73.605179074794805,497.15736040609102,527.21263579100605,30.055275384914399,60.896785109983099,58.314583180811603,-2.5822019291714402,88.849407783417902,54.871939728825801,-33.977468054592102,31.945854483925501,26.410059003115101,-5.5357954808104397,{"$f":"AY28+BB28+BE28+BH28+BK28","v":1180},1241.5649889951401,61.564988995135103,null,"2024-02-01",{"$f":"Q.Frota!N8","v":5},3.9152390016920502,19.5761950084602,501.15059221658203,481.57439720812198,19.5761950084602,822750.62273437495,33445.147265624997,856195.77,"Calculado Mot.Artic.",null,null,null,"2024-02-01",502,498,61,89,32,1182,null,"2024-02-01",{"$f":"CG28/$CL28","v":0.424703891708968},0.42131979695431498,5.16074450084602E-2,7.5296108291032102E-2,2.7072758037225E-2,1,null,"2024-02-01",{"$f":"$DB28*CO28","v":501.15059221658203},497.15736040609102,60.896785109983099,88.849407783417902,31.945854483925501,1180]
[null,"2024-03-01",{"$f":"C28","v":1489.668852},1489.668852,{"$f":"BW29","v":721.60441893830705},12.7944045911047,1489.668852,{"$f":"H28","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2024-03-01",{"$f":"Folha!E32+Folha!E33+Folha!F32+Folha!F33","v":1326444.04},{"$f":"Folha!E34+Folha!F34","v":665216.52},{"$f":"Folha!E35+Folha!F35","v":130905.98},{"$f":"Folha!E36+Folha!F36","v":188648.47},{"$f":"Folha!E37+Folha!F37","v":89001.46},2400216.4700000002,null,"2024-03-01",{"$f":"N29/G29","v":890.42879443920901},791.80534104813501,79.887175061666895,98.059309719182096,35.620803249506899,1895.8014235177,null,"2024-03-01",{"$f":"Q.Frota!T9","v":287},{"$f":"AD29","v":287},287,287,287,null,"2024-03-01",{"$f":"AK28","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ29","v":"2024-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-03-01",734.39882352941197,890.42879443920901,156.02997090979699,693.54352941176501,791.80534104813501,98.261811636370197,69.7529411764706,79.887175061666895,10.1342338851963,152.46,98.059309719182096,-54.400690280817898,43.844705882352898,35.620803249506899,-8.2239026328460305,{"$f":"AY29+BB29+BE29+BH29+BK29","v":1694},1895.8014235177,201.80142351769999,null,"2024-03-01",{"$f":"Q.Frota!N9","v":5},2.5588809182209502,12.7944045911047,734.39882352941197,721.60441893830705,12.7944045911047,1303335.25881533,23108.781184668998,1326444.04,"Calculado Mot.Artic.",null,null,null,"2024-03-01",737,696,70,153,44,1700,null,"2024-03-01",{"$f":"CG29/$CL29","v":0.433529411764706},0.40941176470588198,4.11764705882353E-2,0.09,2.5882352941176499E-2,1,null,"2024-03-01",{"$f":"$DB29*CO29","v":734.39882352941197},693.54352941176501,69.7529411764706,152.46,43.844705882352898,1694]
[null,"2024-04-01",{"$f":"C29","v":1489.668852},1489.668852,{"$f":"BW30","v":844.01368603427795},14.9647816672744,1489.668852,{"$f":"H29","v":840.12633600000004},1638.6357372,1923.8200894972999,2498.5809381272702,null,"2024-04-01",{"$f":"Folha!E41+Folha!E42+Folha!F41+Folha!F42","v":1619283.07},{"$f":"Folha!E43+Folha!F43","v":832391.74},{"$f":"Folha!E44+Folha!F44","v":113185.74},{"$f":"Folha!E45+Folha!F45","v":235493.14},{"$f":"Folha!E46+Folha!F46","v":89705.49},2890059.18,null,"2024-04-01",{"$f":"N30/G30","v":1087.0087454846},990.79353227179399,69.073154838795801,122.409128216109,35.902575190234103,2305.1871360015298,null,"2024-04-01",{"$f":"Q.Frota!T10","v":287},{"$f":"AD30","v":287},287,287,287,null,"2024-04-01",{"$f":"AK29","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ30","v":"2024-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-04-01",858.97846770155195,1087.0087454846,228.03027778304499,817.12568853279902,990.79353227179399,173.667843738995,71.747621432148193,69.073154838795801,-2.6744665933523799,192.32348522784201,122.409128216109,-69.914357011733202,49.8247371056585,35.902575190234103,-13.9221619154244,{"$f":"AY30+BB30+BE30+BH30+BK30","v":1990},2305.1871360015298,315.18713600152898,null,"2024-04-01",{"$f":"Q.Frota!N10","v":5},2.9929563334548899,14.9647816672744,858.97846770155195,844.01368603427795,14.9647816672744,1591072.5635540099,28210.506445993,1619283.07,"Calculado Mot.Artic.",null,null,null,"2024-04-01",862,820,72,193,50,1997,null,"2024-04-01",{"$f":"CG30/$CL30","v":0.43164747120681002},0.41061592388582902,3.6054081121682499E-2,9.6644967451176803E-2,2.50375563345018E-2,1,null,"2024-04-01",{"$f":"$DB30*CO30","v":858.97846770155195},817.12568853279902,71.747621432148193,192.32348522784201,49.8247371056585,1990]
[null,"2024-05-01",{"$f":"C30*(C9/100*100+1)","v":1787.6026224},1936.5695076,{"$f":"BW31","v":834.84693298760203},14.8022505848866,1790.1978643024399,{"$f":"H30*(E9/100*100+1)","v":1008.1516032},1966.3628846399999,{"$f":"J30*(F9/100*100+1)","v":2308.5841073967599},{"$f":"K30*(F9/100*100+1)","v":2998.2971257527302},null,"2024-05-01",{"$f":"Folha!E50+Folha!E51+Folha!F50+Folha!F51","v":1905350.78},{"$f":"Folha!E52+Folha!F52","v":965047.56},{"$f":"Folha!E53+Folha!F53","v":163294.25},{"$f":"Folha!E54+Folha!F54","v":245865.21},{"$f":"Folha!E55+Folha!F55","v":92320.12},3371877.92,null,"2024-05-01",{"$f":"N31/G31","v":1064.3241275133701},957.24448281073796,83.043801973457093,106.500434275815,30.790850982396499,2241.9036975557801,null,"2024-05-01",{"$f":"Q.Frota!T11","v":287},{"$f":"AD31","v":287},287,287,287,null,"2024-05-01",{"$f":"AK30","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ31","v":"2024-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-05-01",849.64918357248905,1064.3241275133701,214.67494394088601,815.030183077684,957.24448281073796,142.21429973305399,81.107372587827797,83.043801973457093,1.93642938562927,198.81197427016301,106.500434275815,-92.311539994347996,54.401286491835698,30.790850982396499,-23.610435509439199,{"$f":"AY31+BB31+BE31+BH31+BK31","v":1999},2241.9036975557801,242.90369755578101,null,"2024-05-01",{"$f":"Q.Frota!N11","v":5},2.9604501169773099,14.8022505848866,849.64918357248905,834.84693298760203,14.8022505848866,1872156.5155400699,33194.264459930302,1905350.78,"Calculado Mot.Artic.",null,null,null,"2024-05-01",859,824,82,201,55,2021,null,"2024-05-01",{"$f":"CG31/$CL31","v":0.425037110341415},0.40771895101434902,4.0573973280554197E-2,9.9455714992577895E-2,2.72142503711034E-2,1,null,"2024-05-01",{"$f":"$DB31*CO31","v":849.64918357248905},815.030183077684,81.107372587827797,198.81197427016301,54.401286491835698,1999]
[null,"2024-06-01",{"$f":"C31","v":1787.6026224},1936.5695076,{"$f":"BW32","v":889.58745098039196},14.7772001823985,1790.03672183137,{"$f":"H31","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2024-06-01",{"$f":"Folha!E59+Folha!E60+Folha!F59+Folha!F60","v":2067256.24},{"$f":"Folha!E61+Folha!F61","v":1060955.53},{"$f":"Folha!E62+Folha!F62","v":168696.93},{"$f":"Folha!E63+Folha!F63","v":270233.71999999997},{"$f":"Folha!E64+Folha!F64","v":91024.34},3658166.76,null,"2024-06-01",{"$f":"N32/G32","v":1154.8680620836701},1052.37697051951,85.791351798671101,117.056042764119,30.358679004219201,2440.4511061701901,null,"2024-06-01",{"$f":"Q.Frota!T12","v":306},{"$f":"AD32","v":306},306,306,306,null,"2024-06-01",{"$f":"AK31","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ32","v":"2024-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-06-01",904.36465116279101,1154.8680620836701,250.503410920878,881.55720930232599,1052.37697051951,170.81976121718199,80.321860465116302,85.791351798671101,5.4694913335548403,210.22511627906999,117.056042764119,-93.169073514950895,55.531162790697699,30.358679004219201,-25.172483786478502,{"$f":"AY32+BB32+BE32+BH32+BK32","v":2132},2440.4511061701901,308.45110617018503,null,"2024-06-01",{"$f":"Q.Frota!N12","v":5},2.9554400364797102,14.7772001823985,904.36465116279101,889.58745098039196,14.7772001823985,2033477.54326797,33778.696732026103,2067256.24,"Calculado Mot.Artic.",null,null,null,"2024-06-01",912,889,81,212,56,2150,null,"2024-06-01",{"$f":"CG32/$CL32","v":0.424186046511628},0.41348837209302303,3.7674418604651198E-2,9.8604651162790699E-2,2.6046511627906999E-2,1,null,"2024-06-01",{"$f":"$DB32*CO32","v":904.36465116279101},881.55720930232599,80.321860465116302,210.22511627906999,55.531162790697699,2132]
[null,"2024-07-01",{"$f":"C32","v":1787.6026224},1936.5695076,{"$f":"BW33","v":890.05523336094996},12.715074762299301,1789.7007475436601,{"$f":"H32","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2024-07-01",{"$f":"Folha!E68+Folha!E69+Folha!F68+Folha!F69","v":2022423.05},{"$f":"Folha!E70+Folha!F70","v":1032011.53},{"$f":"Folha!E71+Folha!F71","v":131203.04999999999},{"$f":"Folha!E72+Folha!F72","v":287919.03999999998},{"$f":"Folha!E73+Folha!F73","v":87592.19},3561148.86,null,"2024-07-01",{"$f":"N33/G33","v":1130.0341986087601},1023.66700278437,66.723721763096904,124.71672098820299,29.2139792443052,2374.3556233887298,null,"2024-07-01",{"$f":"Q.Frota!T13","v":355},{"$f":"AD33","v":355},355,355,355,null,"2024-07-01",{"$f":"AK32","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ33","v":"2024-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-07-01",902.77030812324904,1130.0341986087601,227.26389048550999,874.09523809523796,1023.66700278437,149.57176468913099,56.3613445378151,66.723721763096904,10.362377225281801,230.389355742297,124.71672098820299,-105.67263475409401,54.383753501400598,29.2139792443052,-25.169774257095401,{"$f":"AY33+BB33+BE33+BH33+BK33","v":2118},2374.3556233887298,256.35562338873302,null,"2024-07-01",{"$f":"Q.Frota!N13","v":5},2.5430149524598602,12.715074762299301,902.77030812324904,890.05523336094996,12.715074762299301,1993938.21830986,28484.8316901408,2022423.05,"Calculado Mot.Artic.",null,null,null,"2024-07-01",913,884,57,233,55,2142,null,"2024-07-01",{"$f":"CG33/$CL33","v":0.426237161531279},0.41269841269841301,2.6610644257703101E-2,0.108776844070962,2.5676937441643299E-2,1,null,"2024-07-01",{"$f":"$DB33*CO33","v":902.77030812324904},874.09523809523796,56.3613445378151,230.389355742297,54.383753501400598,2118]
[null,"2024-08-01",{"$f":"C33","v":1787.6026224},1936.5695076,{"$f":"BW34","v":955.539148541489},13.6505592648784,1789.7007475436601,{"$f":"H33","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2024-08-01",{"$f":"Folha!E77+Folha!E78+Folha!F77+Folha!F78","v":2177247.1},{"$f":"Folha!E79+Folha!F79","v":1133623.26},{"$f":"Folha!E80+Folha!F80","v":154723.44},{"$f":"Folha!E81+Folha!F81","v":266572.78999999998},{"$f":"Folha!E82+Folha!F82","v":93672.35},3825838.94,null,"2024-08-01",{"$f":"N34/G34","v":1216.54254376786},1124.4571316474,78.685089720012002,115.470252587244,31.241850314112298,2566.3968680366202,null,"2024-08-01",{"$f":"Q.Frota!T14","v":355},{"$f":"AD34","v":355},355,355,355,null,"2024-08-01",{"$f":"AK33","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ34","v":"2024-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-08-01",969.18970780636698,1216.54254376786,247.35283596148901,960.25250763192298,1124.4571316474,164.20462401547701,75.469690361971203,78.685089720012002,3.21539935804077,213.49978194504999,115.470252587244,-98.029529357806496,58.588312254688198,31.241850314112298,-27.3464619405758,{"$f":"AY34+BB34+BE34+BH34+BK34","v":2277},2566.3968680366202,289.39686803662403,null,"2024-08-01",{"$f":"Q.Frota!N14","v":5},2.7301118529756798,13.6505592648784,969.18970780636698,955.539148541489,13.6505592648784,2146581.6478873198,30665.452112676099,2177247.1,"Calculado Mot.Artic.",null,null,null,"2024-08-01",976,967,76,215,59,2293,null,"2024-08-01",{"$f":"CG34/$CL34","v":0.42564326210205},0.42171827300479697,3.3144352376798997E-2,9.3763628434365504E-2,2.5730484081988698E-2,1,null,"2024-08-01",{"$f":"$DB34*CO34","v":969.18970780636698},960.25250763192298,75.469690361971203,213.49978194504999,58.588312254688198,2277]
[null,"2024-09-01",{"$f":"C34","v":1787.6026224},1936.5695076,{"$f":"BW35","v":893.29208844174195},68.911103965505802,1798.2713383161799,{"$f":"H34","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2024-09-01",{"$f":"Folha!E86+Folha!E87+Folha!F86+Folha!F87","v":2240406.21},{"$f":"Folha!E88+Folha!F88","v":1191167.19},{"$f":"Folha!E89+Folha!F89","v":202557.24},{"$f":"Folha!E90+Folha!F90","v":332910.46999999997},{"$f":"Folha!E91+Folha!F91","v":116455.67},4083496.78,null,"2024-09-01",{"$f":"N35/G35","v":1245.8666065922},1181.53577916167,103.011118437116,144.205475959636,38.840603554513798,2713.4595837051402,null,"2024-09-01",{"$f":"Q.Frota!T15","v":377},{"$f":"AD35","v":377},377,377,377,null,"2024-09-01",{"$f":"AK34","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ35","v":"2024-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-09-01",962.20319240724803,1245.8666065922,283.66341418495603,977.06729939603099,1181.53577916167,204.46847976564001,82.248058671268296,103.011118437116,20.763059765847601,218.006902502157,144.205475959636,-73.801426542521298,57.474547023295898,38.840603554513798,-18.6339434687821,{"$f":"AY35+BB35+BE35+BH35+BK35","v":2297},2713.4595837051402,416.45958370514097,null,"2024-09-01",{"$f":"Q.Frota!N15","v":27},2.5522631098335502,68.911103965505802,962.20319240724803,893.29208844174195,68.911103965505802,2079952.71485411,160453.495145889,2240406.21,"Calculado Mot.Artic.",null,null,null,"2024-09-01",971,986,83,220,58,2318,null,"2024-09-01",{"$f":"CG35/$CL35","v":0.41889559965487499},0.42536669542709199,3.5806729939603099E-2,9.4909404659188998E-2,2.50215703192407E-2,1,null,"2024-09-01",{"$f":"$DB35*CO35","v":962.20319240724803},977.06729939603099,82.248058671268296,218.006902502157,57.474547023295898,2297]
[null,"2024-10-01",{"$f":"C35","v":1787.6026224},1936.5695076,{"$f":"BW36","v":895.03898877883898},69.045864848653295,1798.2713383161799,{"$f":"H35","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2024-10-01",{"$f":"Folha!E95+Folha!E96+Folha!F95+Folha!F96","v":2284944.44},{"$f":"Folha!E97+Folha!F97","v":1209763.23},{"$f":"Folha!E98+Folha!F98","v":226369.04},{"$f":"Folha!E99+Folha!F99","v":341491.92},{"$f":"Folha!E100+Folha!F100","v":116534},4179102.63,null,"2024-10-01",{"$f":"N36/G36","v":1270.6338533647099},1199.98145731263,115.120683861689,147.92266779705,38.866728383613399,2772.5253907196902,null,"2024-10-01",{"$f":"Q.Frota!T16","v":377},{"$f":"AD36","v":377},377,377,377,null,"2024-10-01",{"$f":"AK35","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ36","v":"2024-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-10-01",964.08485362749298,1270.6338533647099,306.54899973721598,977.82944420874003,1199.98145731263,222.15201310389,93.2668646584642,115.120683861689,21.853819203224699,221.87696224013601,147.92266779705,-73.954294443085601,56.941875265167603,38.866728383613399,-18.0751468815542,{"$f":"AY36+BB36+BE36+BH36+BK36","v":2314},2772.5253907196902,458.52539071969102,null,"2024-10-01",{"$f":"Q.Frota!N16","v":27},2.5572542536538299,69.045864848653295,964.08485362749298,895.03898877883898,69.045864848653295,2121301.2042440302,163643.23575596799,2284944.44,"Calculado Mot.Artic.",null,null,null,"2024-10-01",982,996,95,226,58,2357,null,"2024-10-01",{"$f":"CG36/$CL36","v":0.416631310988545},0.42257106491302499,4.03054730589733E-2,9.5884599066610093E-2,2.4607551972846801E-2,1,null,"2024-10-01",{"$f":"$DB36*CO36","v":964.08485362749298},977.82944420874003,93.2668646584642,221.87696224013601,56.941875265167603,2314]
[null,"2024-11-01",{"$f":"C36","v":1787.6026224},1936.5695076,{"$f":"BW37","v":910.93036294378601},64.723999472321594,1797.48494647961,{"$f":"H36","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2024-11-01",{"$f":"Folha!E104+Folha!E105+Folha!F104+Folha!F105","v":2349064.02},{"$f":"Folha!E106+Folha!F106","v":1239597.08},{"$f":"Folha!E107+Folha!F107","v":239413.31},{"$f":"Folha!E108+Folha!F108","v":342204.58},{"$f":"Folha!E109+Folha!F109","v":131045.68},4301324.67,null,"2024-11-01",{"$f":"N37/G37","v":1306.86158156744},1229.5740799948801,121.754388200747,148.23136783432301,43.706702339282202,2850.1281199366699,null,"2024-11-01",{"$f":"Q.Frota!T17","v":407},{"$f":"AD37","v":407},407,407,407,null,"2024-11-01",{"$f":"AK36","v":2.4965999999999999},2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ37","v":"2024-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2024-11-01",975.65436241610701,1306.86158156744,331.20721915132998,982.525167785235,1229.5740799948801,247.048912209642,100.11744966443,121.754388200747,21.6369385363178,222.810402684564,148.23136783432301,-74.579034850241101,58.892617449664399,43.706702339282202,-15.185915110382201,{"$f":"AY37+BB37+BE37+BH37+BK37","v":2340},2850.1281199366699,510.12811993666702,null,"2024-11-01",{"$f":"Q.Frota!N17","v":27},2.3971851656415399,64.723999472321594,975.65436241610701,910.93036294378601,64.723999472321594,2193229.3061425099,155834.713857494,2349064.02,"Calculado Mot.Artic.",null,null,null,"2024-11-01",994,1001,102,227,60,2384,null,"2024-11-01",{"$f":"CG37/$CL37","v":0.41694630872483202},0.41988255033556998,4.2785234899328901E-2,9.5218120805369094E-2,2.5167785234899299E-2,1,null,"2024-11-01",{"$f":"$DB37*CO37","v":975.65436241610701},982.525167785235,100.11744966443,222.810402684564,58.892617449664399,2340]
[]
[null,{"$f":"B22","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 2",null,{"$f":"B39","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K39","v":"Ano 2"},null,{"$f":"M39","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S39","v":"Ano 2"},null,{"$f":"U39","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA39","v":"Ano 2"},null,{"$f":"AC39","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH39","v":"Ano 2"},null,{"$f":"AJ39","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO39","v":"Ano 2"},null,{"$f":"AQ39","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV39","v":"Ano 2"},null,{"$f":"AX39","v":"Bacia 4"},{"$f":"BP39","v":"Ano 2"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF22","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS39","v":"Ano 2"},null,{"$f":"CN22","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT22","v":"Ano 1"},null,{"$f":"CV22","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT39","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI23","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ23","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY23","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B37),MONTH(B37)+1,DAY(B37))","v":"2024-12-01"},{"$f":"C37","v":1787.6026224},1936.5695076,{"$f":"BW43","v":936.75115400755396},54,{"$f":"IF(C43>0,((C43*E43)+(D43*F43))/(E43+F43),0)","v":1795.72192841167},{"$f":"H37","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,{"$f":"B43","v":"2024-12-01"},{"$f":"Folha!E113+Folha!F113+Folha!E114+Folha!F114","v":2252829.33},{"$f":"Folha!E115+Folha!F115","v":1192108.98},{"$f":"Folha!E116+Folha!F116","v":237195.03},{"$f":"Folha!E117+Folha!F117","v":337174.38},{"$f":"Folha!E118+Folha!F118","v":129845.15},{"$f":"SUM(N43:R43)","v":4149152.87},null,{"$f":"M43","v":"2024-12-01"},{"$f":"N43/G43","v":1254.5535555121501},1182.46995413795,120.626274963192,146.05245653371901,43.306298393426303,{"$f":"SUM(V43:Z43)","v":2747.0085395404399},null,{"$f":"U43","v":"2024-12-01"},{"$f":"Q.Frota!T23","v":441},{"$f":"AD43","v":441},441,441,441,null,{"$f":"AC43","v":"2024-12-01"},{"$f":"AK37","v":2.4965999999999999},2.4965999999999999,{"$f":"AM26","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ43","v":"2024-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ43","v":"2024-12-01"},{"$f":"CW43","v":990.75115400755396},{"$f":"V43","v":1254.5535555121501},{"$f":"AZ43-AY43","v":263.80240150460099},{"$f":"CX43","v":1000.73856483424},{"$f":"W43","v":1182.46995413795},{"$f":"BC43-BB43","v":181.731389303703},{"$f":"CY43","v":103.869072597566},{"$f":"X43","v":120.626274963192},{"$f":"BF43-BE43","v":16.757202365625901},{"$f":"CZ43","v":224.716743600504},{"$f":"Y43","v":146.05245653371901},{"$f":"BI43-BH43","v":-78.664287066784198},{"$f":"DA43","v":59.924464960134301},{"$f":"Z43","v":43.306298393426303},{"$f":"BL43-BK43","v":-16.618166566707998},{"$f":"AY43+BB43+BE43+BH43+BK43","v":2380},2747.0085395404399,{"$f":"BO43-BN43","v":367.00853954043902},null,{"$f":"AX43","v":"2024-12-01"},{"$f":"Q.Frota!N23","v":31},{"$f":"AY43/AD43","v":2.2466012562529598},{"$f":"BT43*BS43","v":69.644638943841599},{"$f":"AY43","v":990.75115400755396},{"$f":"BV43-BX43","v":936.75115400755396},{"$f":"Folha!C113","v":54},{"$f":"Folha!E114+Folha!F114","v":2120284.4900000002},{"$f":"N43-BY43","v":132544.84},{"$f":"BY43+BZ43","v":2252829.33},null,null,null,null,{"$f":"DATE(YEAR(CF37),MONTH(CF37)+1,DAY(CF37))","v":"2024-12-01"},992,1002,104,225,60,{"$f":"SUM(CG43:CK43)","v":2383},null,{"$f":"DATE(YEAR(CN37),MONTH(CN37)+1,DAY(CN37))","v":"2024-12-01"},{"$f":"CG43/$CL43","v":0.41628199748216499},0.42047838858581599,4.3642467477968898E-2,9.4418799832144407E-2,2.5178346621905202E-2,{"$f":"SUM(CO43:CS43)","v":1},null,{"$f":"DATE(YEAR(CV37),MONTH(CV37)+1,DAY(CV37))","v":"2024-12-01"},{"$f":"$DB43*CO43","v":990.75115400755396},1000.73856483424,103.869072597566,224.716743600504,59.924464960134301,2380]
[null,{"$f":"DATE(YEAR(B43),MONTH(B43)+1,DAY(B43))","v":"2025-01-01"},{"$f":"C43","v":1787.6026224},1936.5695076,{"$f":"BW44","v":925.52973428932899},39,1793.6259810547499,{"$f":"H43","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2025-01-01",{"$f":"Folha!E122+Folha!F122+Folha!E123+Folha!F123","v":2250204.58},{"$f":"Folha!E124+Folha!F124","v":1180775.43},{"$f":"Folha!E125+Folha!F125","v":236748.95},{"$f":"Folha!E126+Folha!F126","v":343625.94},{"$f":"Folha!E127+Folha!F127","v":131123.89000000001},4142478.79,null,"2025-01-01",{"$f":"N44/G44","v":1254.5561916296199},1171.22804373079,120.399419582893,148.84705257175401,43.732787145663899,2738.76349466073,null,"2025-01-01",{"$f":"Q.Frota!T24","v":441},{"$f":"AD44","v":441},441,441,441,null,"2025-01-01",{"$f":"AK43","v":2.4965999999999999},2.4965999999999999,{"$f":"AM27","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ44","v":"2025-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-01-01",964.52973428932899,1254.5561916296199,290.02645734029397,964.52973428932899,1171.22804373079,206.698309441465,101.324335723323,120.399419582893,19.075083859569901,221.159848165331,148.84705257175401,-72.312795593577405,58.4563475326866,43.732787145663899,-14.723560387022699,{"$f":"AY44+BB44+BE44+BH44+BK44","v":2310},2738.76349466073,428.76349466072901,null,"2025-01-01",{"$f":"Q.Frota!N24","v":31},2.1871422546243302,67.801409893354204,964.52973428932899,925.52973428932899,{"$f":"Folha!C122","v":39},{"$f":"Folha!E123+Folha!F123","v":2153332.17},96872.410000000105,2250204.58,null,null,null,null,{"$f":"DATE(YEAR(CF43),MONTH(CF43)+1,DAY(CF43))","v":"2025-01-01"},990,990,104,227,60,2371,null,{"$f":"DATE(YEAR(CN43),MONTH(CN43)+1,DAY(CN43))","v":"2025-01-01"},{"$f":"CG44/$CL44","v":0.41754533951918998},0.41754533951918998,4.3863348797975502E-2,9.5740194010965798E-2,2.5305778152678201E-2,1,null,{"$f":"DATE(YEAR(CV43),MONTH(CV43)+1,DAY(CV43))","v":"2025-01-01"},{"$f":"$DB44*CO44","v":964.52973428932899},964.52973428932899,101.324335723323,221.159848165331,58.4563475326866,2310]
[null,"2025-02-01",{"$f":"C44","v":1787.6026224},1936.5695076,{"$f":"BW45","v":928.02525252525299},36,1793.16555537624,{"$f":"H44","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2025-02-01",{"$f":"Folha!E131+Folha!F131+Folha!E132+Folha!F132","v":2200413.83},{"$f":"Folha!E133+Folha!F133","v":1163057.3400000001},{"$f":"Folha!E134+Folha!F134","v":241992.11},{"$f":"Folha!E135+Folha!F135","v":343629.88},{"$f":"Folha!E136+Folha!F136","v":129473.22},4078566.38,null,"2025-02-01",{"$f":"N45/G45","v":1227.11136370134},1153.6532167466801,123.065845012785,148.84875924554899,43.182251314567601,2695.8614360209199,null,"2025-02-01",{"$f":"Q.Frota!T25","v":441},{"$f":"AD45","v":441},441,441,441,null,"2025-02-01",{"$f":"AK44","v":2.4965999999999999},2.4965999999999999,{"$f":"AM28","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ45","v":"2025-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-02-01",964.02525252525299,1227.11136370134,263.08611117608302,969.87373737373696,1153.6532167466801,183.77947937293999,102.348484848485,123.065845012785,20.717360164300601,222.24242424242399,148.84875924554899,-73.393664996875401,57.510101010101003,43.182251314567601,-14.3278496955334,{"$f":"AY45+BB45+BE45+BH45+BK45","v":2316},2695.8614360209199,379.86143602091499,null,"2025-02-01",{"$f":"Q.Frota!N25","v":31},2.1859983050459202,67.765947456423604,964.02525252525299,928.02525252525299,{"$f":"Folha!C131","v":36},{"$f":"Folha!E132+Folha!F132","v":2113768.35},86645.48,2200413.83,null,null,null,null,"2025-02-01",989,995,105,228,59,2376,null,"2025-02-01",{"$f":"CG45/$CL45","v":0.41624579124579097},0.41877104377104402,4.4191919191919199E-2,9.5959595959595995E-2,2.4831649831649798E-2,1,null,"2025-02-01",{"$f":"$DB45*CO45","v":964.02525252525299},969.87373737373696,102.348484848485,222.24242424242399,57.510101010101003,2316]
[null,"2025-03-01",{"$f":"C45","v":1787.6026224},1936.5695076,{"$f":"BW46","v":936.99384993849901},42,1793.9934788684,{"$f":"H45","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2025-03-01",{"$f":"Folha!E140+Folha!E141+Folha!F140+Folha!F141","v":2282299.2599999998},{"$f":"Folha!E142+Folha!F142","v":1225277.98},{"$f":"Folha!E143+Folha!F143","v":244275.09},{"$f":"Folha!E144+Folha!F144","v":346271.93},{"$f":"Folha!E145+Folha!F145","v":143330.96},4241455.22,null,"2025-03-01",{"$f":"N46/G46","v":1272.1892731960299},1215.3707598250201,124.226861637862,149.993205311661,47.8041214691211,2809.5842214396998,null,"2025-03-01",{"$f":"Q.Frota!T26","v":441},{"$f":"AD46","v":441},441,441,441,null,"2025-03-01",{"$f":"AK45","v":2.4965999999999999},2.4965999999999999,{"$f":"AM29","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ46","v":"2025-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-03-01",978.99384993849901,1272.1892731960299,293.195423257529,1000.48872488725,1215.3707598250201,214.88203493777499,104.54325543255401,124.226861637862,19.683606205307399,226.67322673226701,149.993205311661,-76.680021420605996,72.3009430094301,47.8041214691211,-24.496821540309,{"$f":"AY46+BB46+BE46+BH46+BK46","v":2383},2809.5842214396998,426.58422143969699,null,"2025-03-01",{"$f":"Q.Frota!N26","v":31},2.21994070280839,68.818161787060006,978.99384993849901,936.99384993849901,{"$f":"Folha!C140","v":42},{"$f":"Folha!E141+Folha!F141","v":2179187.14},103112.12,2282299.2599999998,null,null,null,null,"2025-03-01",1002,1024,107,232,74,2439,null,"2025-03-01",{"$f":"CG46/$CL46","v":0.41082410824108201},0.41984419844198401,4.3870438704386998E-2,9.5120951209512097E-2,3.0340303403034001E-2,1,null,"2025-03-01",{"$f":"$DB46*CO46","v":978.99384993849901},1000.48872488725,104.54325543255401,226.67322673226701,72.3009430094301,2383]
[null,"2025-04-01",{"$f":"C46","v":1787.6026224},1936.5695076,{"$f":"BW47","v":981.49764705882399},53,1795.2345826447099,{"$f":"H46","v":1008.1516032},1966.3628846399999,2308.5841073967599,2998.2971257527302,null,"2025-04-01",{"$f":"Folha!E149+Folha!E150+Folha!F149+Folha!F150","v":2526719.23},{"$f":"Folha!E151+Folha!F151","v":1369775.36},{"$f":"Folha!E152+Folha!F152","v":250821.85},{"$f":"Folha!E153+Folha!F153","v":365166.71},{"$f":"Folha!E154+Folha!F154","v":136150.82},4648633.97,null,"2025-04-01",{"$f":"N47/G47","v":1407.45908887165},1358.6997785374399,127.556236928221,158.177780410944,45.409382155819202,3097.3022669040702,null,"2025-04-01",{"$f":"Q.Frota!T27","v":441},{"$f":"AD47","v":441},441,441,441,null,"2025-04-01",{"$f":"AK46","v":2.4965999999999999},2.4965999999999999,{"$f":"AM30","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ47","v":"2025-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-04-01",1034.4976470588199,1407.45908887165,372.961441812825,1049.1505882352899,1358.6997785374399,309.54919030214103,101.59372549019599,127.556236928221,25.962511438024901,232.493333333333,158.177780410944,-74.315552922389003,73.264705882352899,45.409382155819202,-27.855323726533701,{"$f":"AY47+BB47+BE47+BH47+BK47","v":2491},3097.3022669040702,606.30226690406801,null,"2025-04-01",{"$f":"Q.Frota!N27","v":31},2.3457996531946099,72.7197892490329,1034.4976470588199,981.49764705882399,{"$f":"Folha!C149","v":53},{"$f":"Folha!E150+Folha!F150","v":2388390.13},138329.1,2526719.23,null,null,null,null,"2025-04-01",1059,1074,104,238,75,2550,null,"2025-04-01",{"$f":"CG47/$CL47","v":0.41529411764705898},0.42117647058823499,4.0784313725490198E-2,9.3333333333333296E-2,2.9411764705882401E-2,1,null,"2025-04-01",{"$f":"$DB47*CO47","v":1034.4976470588199},1049.1505882352899,101.59372549019599,232.493333333333,73.264705882352899,2491]
[null,"2025-05-01",{"$f":"C47*(C11/100*100+1)","v":1966.3628846399999},2130.2264583599999,{"$f":"BW48","v":1018.34741606941},59,1975.3367316138499,{"$f":"H47*(E11/100*100+1)","v":1108.9667635200001},2162.999173104,{"$f":"J47*(F11/100*100+1)","v":2539.44251813643},{"$f":"K47*(F11/100*100+1)","v":3298.1268383279998},null,"2025-05-01",{"$f":"Folha!E158+Folha!E159+Folha!F158+Folha!F159","v":2766180.7},{"$f":"Folha!E160+Folha!F160","v":1496408.78},{"$f":"Folha!E161+Folha!F161","v":246091.18},{"$f":"Folha!E162+Folha!F162","v":366667.49},{"$f":"Folha!E163+Folha!F163","v":131722.45000000001},5007070.5999999996,null,"2025-05-01",{"$f":"N48/G48","v":1400.3590657376301},1349.37207247782,113.773127174546,144.388970170145,39.938564056795698,3047.8317996169399,null,"2025-05-01",{"$f":"Q.Frota!T28","v":441},{"$f":"AD48","v":441},441,441,441,null,"2025-05-01",{"$f":"AK47","v":2.4965999999999999},2.4965999999999999,{"$f":"AM31","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ48","v":"2025-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-05-01",1077.34741606941,1400.3590657376301,323.011649668225,1098.81629573746,1349.37207247782,250.55577674035999,102.465107506601,113.773127174546,11.308019667945,238.10939268200701,144.388970170145,-93.7204225118615,70.261788004526593,39.938564056795698,-30.323223947730899,{"$f":"AY48+BB48+BE48+BH48+BK48","v":2587},3047.8317996169399,460.83179961693702,null,"2025-05-01",{"$f":"Q.Frota!N28","v":31},2.4429646622889098,75.731904530956101,1077.34741606941,1018.34741606941,{"$f":"Folha!C158","v":59},{"$f":"Folha!E159+Folha!F159","v":2606154.02},160026.68,2766180.7,null,null,null,null,"2025-05-01",1104,1126,105,244,72,2651,null,"2025-05-01",{"$f":"CG48/$CL48","v":0.41644662391550402},0.42474537910222598,3.9607695209354997E-2,9.2040739343643901E-2,2.7159562429272002E-2,1,null,"2025-05-01",{"$f":"$DB48*CO48","v":1077.34741606941},1098.81629573746,102.465107506601,238.10939268200701,70.261788004526593,2587]
[null,"2025-06-01",{"$f":"C48","v":1966.3628846399999},2130.2264583599999,{"$f":"BW49","v":1053.9673590504501},52,1974.06736684168,{"$f":"H48","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2025-06-01",{"$f":"Folha!E167+Folha!F167+Folha!E168+Folha!F168","v":2779364.74},{"$f":"Folha!E169+Folha!F169","v":1486170.98},{"$f":"Folha!E170+Folha!F170","v":268073.11},{"$f":"Folha!E171+Folha!F171","v":403553.43},{"$f":"Folha!E172+Folha!F172","v":146518.53},5083680.79,null,"2025-06-01",{"$f":"N49/G49","v":1407.9381416687499},1340.14023583782,123.93583563663699,158.914181800873,44.424771145029197,3075.3531660891199,null,"2025-06-01",{"$f":"Q.Frota!T29","v":441},{"$f":"AD49","v":441},441,441,441,null,"2025-06-01",{"$f":"AK48","v":2.4965999999999999},2.4965999999999999,{"$f":"AM32","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ49","v":"2025-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-06-01",1105.9673590504501,1407.9381416687499,301.97078261830802,1115.7373887240401,1340.14023583782,224.402847113788,102.58531157269999,123.93583563663699,21.350524063937101,239.36572700296699,158.914181800873,-80.451545202094294,70.344213649851596,44.424771145029197,-25.919442504822499,{"$f":"AY49+BB49+BE49+BH49+BK49","v":2634},3075.3531660891199,441.35316608911597,null,"2025-06-01",{"$f":"Q.Frota!N29","v":31},2.50786249217788,77.743737257514297,1105.9673590504501,1053.9673590504501,{"$f":"Folha!C167","v":52},{"$f":"Folha!E168+Folha!F168","v":2644691.59},134673.15,2779364.74,null,null,null,null,"2025-06-01",1132,1142,105,245,72,2696,null,"2025-06-01",{"$f":"CG49/$CL49","v":0.41988130563798198},0.42359050445103902,3.8946587537092001E-2,9.0875370919881293E-2,2.6706231454005899E-2,1,null,"2025-06-01",{"$f":"$DB49*CO49","v":1105.9673590504501},1115.7373887240401,102.58531157269999,239.36572700296699,70.344213649851596,2634]
[null,"2025-07-01",{"$f":"C49","v":1966.3628846399999},2130.2264583599999,{"$f":"BW50","v":1035.78440880269},57,1974.9100634126901,{"$f":"H49","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2025-07-01",{"$f":"Folha!E176+Folha!E177+Folha!F176+Folha!F177","v":2849950.01},{"$f":"Folha!E178+Folha!F178","v":1525871.5},{"$f":"Folha!E179+Folha!F179","v":270464.49},{"$f":"Folha!E180+Folha!F180","v":409101.42},{"$f":"Folha!E181+Folha!F181","v":149638.73000000001},5205026.1500000004,null,"2025-07-01",{"$f":"N50/G50","v":1443.07837749089},1375.9397938642401,125.041420895169,161.09890933866001,45.370823299160897,3150.5293248881098,null,"2025-07-01",{"$f":"Q.Frota!T30","v":441},{"$f":"AD50","v":441},441,441,441,null,"2025-07-01",{"$f":"AK49","v":2.4965999999999999},2.4965999999999999,{"$f":"AM33","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ50","v":"2025-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-07-01",1092.78440880269,1443.07837749089,350.29396868819998,1090.8485639686701,1375.9397938642401,285.09122989557,101.631853785901,125.041420895169,23.409567109268298,239.076837001119,161.09890933866001,-77.977927662458796,70.658336441626304,45.370823299160897,-25.287513142465301,{"$f":"AY50+BB50+BE50+BH50+BK50","v":2595},3150.5293248881098,555.52932488811405,null,"2025-07-01",{"$f":"Q.Frota!N30","v":31},2.4779691809584699,76.817044609712596,1092.78440880269,1035.78440880269,{"$f":"Folha!C176","v":57},{"$f":"Folha!E177+Folha!F177","v":2695396.32},154553.69,2849950.01,null,null,null,null,"2025-07-01",1129,1127,105,247,73,2681,null,"2025-07-01",{"$f":"CG50/$CL50","v":0.42111152555016801},0.42036553524804199,3.91644908616188E-2,9.2129802312569897E-2,2.72286460276016E-2,1,null,"2025-07-01",{"$f":"$DB50*CO50","v":1092.78440880269},1090.8485639686701,101.631853785901,239.076837001119,70.658336441626304,2595]
[null,"2025-08-01",{"$f":"C50","v":1966.3628846399999},2130.2264583599999,{"$f":"BW51","v":1037.0144927536201},57,1974.90045316757,{"$f":"H50","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2025-08-01",{"$f":"Folha!E185+Folha!F185+Folha!E186+Folha!F186","v":2871204.54},{"$f":"Folha!E187+Folha!F187","v":1526415.42},{"$f":"Folha!E188+Folha!F188","v":282779.09999999998},{"$f":"Folha!E189+Folha!F189","v":411944.55},{"$f":"Folha!E190+Folha!F190","v":166030.45000000001},5258374.0599999996,null,"2025-08-01",{"$f":"N51/G51","v":1453.84772958801},1376.4302684374099,130.73472404254301,162.21849758674799,50.340832278048403,3173.5720519327601,null,"2025-08-01",{"$f":"Q.Frota!T31","v":441},{"$f":"AD51","v":441},441,441,441,null,"2025-08-01",{"$f":"AK50","v":2.4965999999999999},2.4965999999999999,{"$f":"AM34","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ51","v":"2025-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-08-01",1094.0144927536201,1453.84772958801,359.83323683438402,1087.24340393906,1376.4302684374099,289.186864498354,101.56633221850601,130.73472404254301,29.168391824036799,239.890003716091,162.21849758674799,-77.671506129342703,80.285767372723896,50.340832278048403,-29.9449350946755,{"$f":"AY51+BB51+BE51+BH51+BK51","v":2603},3173.5720519327601,570.57205193275695,null,"2025-08-01",{"$f":"Q.Frota!N31","v":31},2.4807584869696702,76.903513096059697,1094.0144927536201,1037.0144927536201,{"$f":"Folha!C185","v":57},{"$f":"Folha!E186+Folha!F186","v":2715644.24},155560.29999999999,2871204.54,null,null,null,null,"2025-08-01",1131,1124,105,248,83,2691,null,"2025-08-01",{"$f":"CG51/$CL51","v":0.42028985507246402},0.41768859160163502,3.90189520624303E-2,9.2159048680787795E-2,3.0843552582682999E-2,1,null,"2025-08-01",{"$f":"$DB51*CO51","v":1094.0144927536201},1087.24340393906,101.56633221850601,239.890003716091,80.285767372723896,2603]
[null,"2025-09-01",{"$f":"C51","v":1966.3628846399999},2130.2264583599999,{"$f":"BW52","v":1032.79068047337},75,1977.4568288711901,{"$f":"H51","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2025-09-01",{"$f":"Folha!E194+Folha!F194+Folha!E195+Folha!F195","v":2851829.49},{"$f":"Folha!E196+Folha!F196","v":1514979.33},{"$f":"Folha!E197+Folha!F197","v":280112.81},{"$f":"Folha!E198+Folha!F198","v":412167.15},{"$f":"Folha!E199+Folha!F199","v":165990.75},5225079.53,null,"2025-09-01",{"$f":"N52/G52","v":1442.1702908315499},1366.1178854371301,129.50204211036501,162.30615462108099,50.328795142441997,3150.4251681425699,null,"2025-09-01",{"$f":"Q.Frota!T32","v":441},{"$f":"AD52","v":441},441,441,441,null,"2025-09-01",{"$f":"AK51","v":2.4965999999999999},2.4965999999999999,{"$f":"AM35","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ52","v":"2025-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-09-01",1107.79068047337,1442.1702908315499,334.37961035818,1093.2400147929,1366.1178854371301,272.87787064422997,101.854659763314,129.50204211036501,27.647382347051899,239.600961538462,162.30615462108099,-77.2948069173802,80.5136834319527,50.328795142441997,-30.184888289510599,{"$f":"AY52+BB52+BE52+BH52+BK52","v":2623},3150.4251681425699,527.42516814257203,null,"2025-09-01",{"$f":"Q.Frota!N32","v":31},2.51199700787613,77.871907244159999,1107.79068047337,1032.79068047337,{"$f":"Folha!C194","v":75},{"$f":"Folha!E195+Folha!F195","v":2652748.5699999998},199080.92,2851829.49,null,null,null,null,"2025-09-01",1142,1127,105,247,83,2704,null,"2025-09-01",{"$f":"CG52/$CL52","v":0.42233727810650901},0.41678994082840198,3.8831360946745601E-2,9.1346153846153799E-2,3.0695266272189301E-2,1,null,"2025-09-01",{"$f":"$DB52*CO52","v":1107.79068047337},1093.2400147929,101.854659763314,239.600961538462,80.5136834319527,2623]
[null,"2025-10-01",{"$f":"C52","v":1966.3628846399999},2130.2264583599999,{"$f":"BW53","v":1030.69888888889},71,1976.9232236323101,{"$f":"H52","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2025-10-01",{"$f":"Folha!E203+Folha!F203+Folha!E204+Folha!F204","v":2831067.72},{"$f":"Folha!E205+Folha!F205","v":1482553.99},{"$f":"Folha!E206+Folha!F206","v":277906.15000000002},{"$f":"Folha!E207+Folha!F207","v":416314.65},{"$f":"Folha!E208+Folha!F208","v":175908.82},5183751.33,null,"2025-10-01",{"$f":"N53/G53","v":1432.0574952821501},1336.8786502619701,128.481856792017,163.939387100407,53.335977851348403,3114.6933672878899,null,"2025-10-01",{"$f":"Q.Frota!T33","v":441},{"$f":"AD53","v":441},441,441,441,null,"2025-10-01",{"$f":"AK52","v":2.4965999999999999},2.4965999999999999,{"$f":"AM36","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ53","v":"2025-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-10-01",1101.69888888889,1432.0574952821501,330.35860639326,1076.5944444444399,1336.8786502619701,260.284205817523,103.31444444444401,128.481856792017,25.167412347572899,241.388888888889,163.939387100407,-77.449501788482195,84.003333333333302,53.335977851348403,-30.667355481984899,{"$f":"AY53+BB53+BE53+BH53+BK53","v":2607},3114.6933672878899,507.69336728789,null,"2025-10-01",{"$f":"Q.Frota!N33","v":31},2.49818342151675,77.443686067019399,1101.69888888889,1030.69888888889,{"$f":"Folha!C203","v":71},{"$f":"Folha!E204+Folha!F204","v":2641349.2599999998},189718.46,2831067.72,null,null,null,null,"2025-10-01",1141,1115,107,250,87,2700,null,"2025-10-01",{"$f":"CG53/$CL53","v":0.42259259259259302},0.41296296296296298,3.9629629629629598E-2,9.2592592592592601E-2,3.2222222222222201E-2,1,null,"2025-10-01",{"$f":"$DB53*CO53","v":1101.69888888889},1076.5944444444399,103.31444444444401,241.388888888889,84.003333333333302,2607]
[null,"2025-11-01",{"$f":"C53","v":1966.3628846399999},2130.2264583599999,{"$f":"BW54","v":1026.4242649795301},76,1977.6594716241,{"$f":"H53","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2025-11-01",{"$f":"Folha!E212+Folha!F212+Folha!E213+Folha!F213","v":2614009.7400000002},{"$f":"Folha!E214+Folha!F214","v":1487781.02},{"$f":"Folha!E215+Folha!F215","v":282582.05},{"$f":"Folha!E216+Folha!F216","v":429608.92},{"$f":"Folha!E217+Folha!F217","v":181252.16},4995233.8899999997,null,"2025-11-01",{"$f":"N54/G54","v":1321.7693832059599},1341.5920737584599,130.64362368409101,169.17450067555299,54.956091407293002,3018.13567273135,null,"2025-11-01",{"$f":"Q.Frota!T34","v":441},{"$f":"AD54","v":441},441,441,441,null,"2025-11-01",{"$f":"AK53","v":2.4965999999999999},2.4965999999999999,{"$f":"AM37","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ54","v":"2025-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2025-11-01",1102.4242649795301,1321.7693832059599,219.345118226425,1077.23706736137,1341.5920737584599,264.35500639708698,102.686267212505,130.64362368409101,27.957356471586799,242.18459248232199,169.17450067555299,-73.010091806769296,78.467807964272396,54.956091407293002,-23.511716556979401,{"$f":"AY54+BB54+BE54+BH54+BK54","v":2603},3018.13567273135,415.13567273134998,null,"2025-11-01",{"$f":"Q.Frota!N34","v":31},2.4998282652597101,77.494676223050902,1102.4242649795301,1026.4242649795301,{"$f":"Folha!C212","v":76},{"$f":"Folha!E213+Folha!F213","v":2424328.46},189681.28,2614009.7400000002,null,null,null,null,"2025-11-01",1138,1112,106,250,81,2687,null,"2025-11-01",{"$f":"CG54/$CL54","v":0.423520655005582},0.41384443617417199,3.9449199851135097E-2,9.3040565686639404E-2,3.0145143282471198E-2,1,null,"2025-11-01",{"$f":"$DB54*CO54","v":1102.4242649795301},1077.23706736137,102.686267212505,242.18459248232199,78.467807964272396,2603]
[]
[null,{"$f":"B39","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 3",null,{"$f":"B56","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K56","v":"Ano 3"},null,{"$f":"M56","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S56","v":"Ano 3"},null,{"$f":"U56","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA56","v":"Ano 3"},null,{"$f":"AC56","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH56","v":"Ano 3"},null,{"$f":"AJ56","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO56","v":"Ano 3"},null,{"$f":"AQ56","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV56","v":"Ano 3"},null,{"$f":"AX56","v":"Bacia 4"},{"$f":"BP56","v":"Ano 3"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF39","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS56","v":"Ano 3"},null,{"$f":"CN39","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT39","v":"Ano 1"},null,{"$f":"CV39","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT56","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI40","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ40","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY40","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B54),MONTH(B54)+1,DAY(B54))","v":"2025-12-01"},{"$f":"C54","v":1966.3628846399999},2130.2264583599999,{"$f":"BW60","v":1058.4220730797899},66,{"$f":"IF(C60>0,((C60*E60)+(D60*F60))/(E60+F60),0)","v":1975.98115532718},{"$f":"H54","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,{"$f":"B60","v":"2025-12-01"},{"$f":"Folha!E221+Folha!E222+Folha!F221+Folha!F222","v":2811393.91},{"$f":"Folha!E223+Folha!F223","v":1462743.01},{"$f":"Folha!E224+Folha!F224","v":274179.71999999997},{"$f":"Folha!E225+Folha!F225","v":417177.31},{"$f":"Folha!E226+Folha!F226","v":173894.03},{"$f":"SUM(N60:R60)","v":5139387.9800000004},null,{"$f":"M60","v":"2025-12-01"},{"$f":"N60/G60","v":1422.7837661409801},1319.0142916069599,126.75904984584,164.27909158036201,52.725088671288397,{"$f":"SUM(V60:Z60)","v":3085.5612878454299},null,{"$f":"U60","v":"2025-12-01"},{"$f":"AD54","v":441},{"$f":"AD60","v":441},441,441,441,null,{"$f":"AC60","v":"2025-12-01"},{"$f":"AK54","v":2.4965999999999999},2.4965999999999999,{"$f":"AM43","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ60","v":"2025-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ60","v":"2025-12-01"},{"$f":"CW60","v":1124.4220730797899},{"$f":"V60","v":1422.7837661409801},{"$f":"AZ60-AY60","v":298.36169306118398},{"$f":"CX60","v":1095.76808351976},{"$f":"W60","v":1319.0142916069599},{"$f":"BC60-BB60","v":223.24620808720201},{"$f":"CY60","v":103.747203579418},{"$f":"X60","v":126.75904984584},{"$f":"BF60-BE60","v":23.011846266421301},{"$f":"CZ60","v":245.04101416853101},{"$f":"Y60","v":164.27909158036201},{"$f":"BI60-BH60","v":-80.7619225881689},{"$f":"DA60","v":81.021625652498102},{"$f":"Z60","v":52.725088671288397},{"$f":"BL60-BK60","v":-28.296536981209702},{"$f":"AY60+BB60+BE60+BH60+BK60","v":2650},3085.5612878454299,{"$f":"BO60-BN60","v":435.56128784542898},null,{"$f":"AX60","v":"2025-12-01"},{"$f":"BS54","v":31},{"$f":"AY60/AD60","v":2.54970991628071},{"$f":"BT60*BS60","v":79.041007404701901},{"$f":"AY60","v":1124.4220730797899},{"$f":"BV60-BX60","v":1058.4220730797899},{"$f":"Folha!C221","v":66},{"$f":"Folha!E222+Folha!F222","v":2634773.17},{"$f":"N60-BY60","v":176620.74},{"$f":"BY60+BZ60","v":2811393.91},null,null,null,null,{"$f":"DATE(YEAR(CF54),MONTH(CF54)+1,DAY(CF54))","v":"2025-12-01"},1138,1109,105,248,82,{"$f":"SUM(CG60:CK60)","v":2682},null,{"$f":"DATE(YEAR(CN54),MONTH(CN54)+1,DAY(CN54))","v":"2025-12-01"},{"$f":"CG60/$CL60","v":0.42431021625652499},0.413497390007457,3.91498881431767E-2,9.2468307233407904E-2,3.0574198359433299E-2,{"$f":"SUM(CO60:CS60)","v":1},null,{"$f":"DATE(YEAR(CV54),MONTH(CV54)+1,DAY(CV54))","v":"2025-12-01"},{"$f":"$DB60*CO60","v":1124.4220730797899},1095.76808351976,103.747203579418,245.04101416853101,81.021625652498102,2650]
[null,{"$f":"DATE(YEAR(B60),MONTH(B60)+1,DAY(B60))","v":"2026-01-01"},{"$f":"C60","v":1966.3628846399999},2130.2264583599999,{"$f":"BW61","v":1031.7475691847401},61,1975.51017380247,{"$f":"H60","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2026-01-01",{"$f":"Folha!E230+Folha!E231+Folha!F230+Folha!F231","v":2624351.4900000002},{"$f":"Folha!E232+Folha!F232","v":1353550.09},{"$f":"Folha!E233+Folha!F233","v":276092.45},{"$f":"Folha!E234+Folha!F234","v":411220.85},{"$f":"Folha!E235+Folha!F235","v":180744.2},4845959.08,null,"2026-01-01",{"$f":"N61/G61","v":1328.4424068283299},1220.5506373370999,127.643345144601,161.93351377836001,54.802076712012997,2893.3719798003999,null,"2026-01-01",{"$f":"AD60","v":441},{"$f":"AD61","v":441},441,441,441,null,"2026-01-01",{"$f":"AK60","v":2.4965999999999999},2.4965999999999999,{"$f":"AM44","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ61","v":"2026-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-01-01",1092.7475691847401,1328.4424068283299,235.69483764358401,1065.74233358265,1220.5506373370999,154.80830375445501,101.269633507853,127.643345144601,26.373711636747402,235.33133881825,161.93351377836001,-73.397825039889497,83.909124906507103,54.802076712012997,-29.107048194494102,{"$f":"AY61+BB61+BE61+BH61+BK61","v":2579},2893.3719798003999,314.37197980040298,null,"2026-01-01",{"$f":"BS60","v":31},2.47788564440985,76.814454976705207,1092.7475691847401,1031.7475691847401,{"$f":"Folha!C230","v":61},{"$f":"Folha!E231+Folha!F231","v":2478381.71},145969.78,2624351.4900000002,null,null,null,null,{"$f":"DATE(YEAR(CF60),MONTH(CF60)+1,DAY(CF60))","v":"2026-01-01"},1133,1105,105,244,87,2674,null,{"$f":"DATE(YEAR(CN60),MONTH(CN60)+1,DAY(CN60))","v":"2026-01-01"},{"$f":"CG61/$CL61","v":0.42370979805534797},0.41323859386686601,3.9267015706806303E-2,9.1249065071054597E-2,3.2535527299925197E-2,1,null,{"$f":"DATE(YEAR(CV60),MONTH(CV60)+1,DAY(CV60))","v":"2026-01-01"},{"$f":"$DB61*CO61","v":1092.7475691847401},1065.74233358265,101.269633507853,235.33133881825,83.909124906507103,2579]
[null,"2026-02-01",{"$f":"C61","v":1966.3628846399999},2130.2264583599999,{"$f":"BW62","v":1034.1533258173599},54,1974.4946733971001,{"$f":"H61","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2026-02-01",{"$f":"Folha!E239+Folha!E240+Folha!F239+Folha!F240","v":2577530.69},{"$f":"Folha!E241+Folha!F241","v":1323866.1399999999},{"$f":"Folha!E242+Folha!F242","v":278125.92},{"$f":"Folha!E243+Folha!F243","v":408786.28},{"$f":"Folha!E244+Folha!F244","v":187815.73},4776124.76,null,"2026-02-01",{"$f":"N62/G62","v":1305.41283535872},1193.7834239485101,128.58346108421199,160.974811235337,56.946181637821397,2845.7007132645999,null,"2026-02-01",441,{"$f":"AD62","v":441},441,441,441,null,"2026-02-01",{"$f":"AK61","v":2.4965999999999999},2.4965999999999999,{"$f":"AM45","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ62","v":"2026-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-02-01",1088.1533258173599,1305.41283535872,217.25950954135999,1054.38970311913,1193.7834239485101,139.39372082937899,102.255543028936,128.58346108421199,26.327918055274999,234.41600901916601,160.974811235337,-73.441197783829196,87.785419015407697,56.946181637821397,-30.839237377586301,{"$f":"AY62+BB62+BE62+BH62+BK62","v":2567},2845.7007132645999,278.70071326459902,null,"2026-02-01",31,2.4674678589962902,76.4915036288849,1088.1533258173599,1034.1533258173599,{"$f":"Folha!C239","v":54},{"$f":"Folha!E240+Folha!F240","v":2452232.7599999998},125297.93,2577530.69,null,null,null,null,"2026-02-01",1128,1093,106,243,91,2661,null,"2026-02-01",{"$f":"CG62/$CL62","v":0.42390078917700103},0.410747839158211,3.9834648628335197E-2,9.1319052987598695E-2,3.4197670048853802E-2,1,null,"2026-02-01",{"$f":"$DB62*CO62","v":1088.1533258173599},1054.38970311913,102.255543028936,234.41600901916601,87.785419015407697,2567]
[null,"2026-03-01",{"$f":"C62","v":1966.3628846399999},2130.2264583599999,{"$f":"BW63","v":1005.73486273035},83,1978.8550689948299,{"$f":"H62","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2026-03-01",{"$f":"Folha!E248+Folha!E249+Folha!F248+Folha!F249","v":2696007.54},{"$f":"Folha!E250+Folha!F250","v":1394053.75},{"$f":"Folha!E251+Folha!F251","v":286442.67},{"$f":"Folha!E252+Folha!F252","v":408351.76},{"$f":"Folha!E253+Folha!F253","v":191266.72},4976122.4400000004,null,"2026-03-01",{"$f":"N63/G63","v":1362.40777924654},1257.07441905211,132.428469488937,160.803702814139,57.992530116568702,2970.7069007182899,null,"2026-03-01",441,{"$f":"AD63","v":441},441,441,441,null,"2026-03-01",{"$f":"AK62","v":2.4965999999999999},2.4965999999999999,{"$f":"AM46","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ63","v":"2026-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-03-01",1088.73486273035,1362.40777924654,273.67291651618598,1053.9262880782201,1257.07441905211,203.14813097388301,103.458819104927,132.428469488937,28.969650384010802,234.957878901843,160.803702814139,-74.154176087703704,89.922151184655903,57.992530116568702,-31.929621068087201,{"$f":"AY63+BB63+BE63+BH63+BK63","v":2571},2970.7069007182899,399.70690071829,null,"2026-03-01",31,2.4687865368035098,76.532382640908907,1088.73486273035,1005.73486273035,{"$f":"Folha!C248","v":83},{"$f":"Folha!E249+Folha!F249","v":2490407.4500000002},205600.09,2696007.54,null,null,null,null,"2026-03-01",1126,1090,107,243,93,2659,null,"2026-03-01",{"$f":"CG63/$CL63","v":0.42346746897329801},0.409928544565626,4.0240691989469703E-2,9.1387739751786407E-2,3.4975554719819502E-2,1,null,"2026-03-01",{"$f":"$DB63*CO63","v":1088.73486273035},1053.9262880782201,103.458819104927,234.957878901843,89.922151184655903,2571]
[null,"2026-04-01",{"$f":"C63","v":1966.3628846399999},2130.2264583599999,{"$f":"BW64","v":1007.8983050847499},78,1978.1331937843399,{"$f":"H63","v":1108.9667635200001},2162.999173104,2539.44251813643,3298.1268383279998,null,"2026-04-01",{"$f":"Folha!E257+Folha!E258+Folha!F257+Folha!F258","v":2812797.26},{"$f":"Folha!E259+Folha!F259","v":1464366.93},{"$f":"Folha!E260+Folha!F260","v":291004.45},{"$f":"Folha!E261+Folha!F261","v":411527},{"$f":"Folha!E262+Folha!F262","v":189954.61},5169650.25,null,"2026-04-01",{"$f":"N64/G64","v":1421.9453315066601},1320.4786456826901,134.53747630536299,162.05407173461001,57.594695204717603,3096.61022043404,null,"2026-04-01",441,{"$f":"AD64","v":441},441,441,441,null,"2026-04-01",{"$f":"AK63","v":2.4965999999999999},2.4965999999999999,{"$f":"AM47","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ64","v":"2026-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-04-01",1085.8983050847501,1421.9453315066601,336.04702642191501,1051.1186440678,1320.4786456826901,269.36000161488897,103.37288135593199,134.53747630536299,31.164594949431098,234.76271186440701,162.05407173461001,-72.708640129796805,89.847457627118601,57.594695204717603,-32.252762422401098,{"$f":"AY64+BB64+BE64+BH64+BK64","v":2565},3096.61022043404,531.61022043403705,null,"2026-04-01",31,2.4623544332987399,76.332987432261007,1085.8983050847501,1007.8983050847499,{"$f":"Folha!C257","v":78},{"$f":"Folha!E258+Folha!F258","v":2602129.15},210668.11,2812797.26,null,null,null,null,"2026-04-01",1124,1088,107,243,93,2655,null,"2026-04-01",{"$f":"CG64/$CL64","v":0.42335216572504702},0.40979284369114899,4.0301318267419999E-2,9.1525423728813601E-2,3.5028248587570601E-2,1,null,"2026-04-01",{"$f":"$DB64*CO64","v":1085.8983050847501},1051.1186440678,103.37288135593199,234.76271186440701,89.847457627118601,2565]
[null,"2026-05-01",{"$f":"C64*(C13/100*100+1)","v":2162.999173104},2343.2491041960002,{"$f":"BW65","v":1002.48021108179},82,2176.6282778110399,{"$f":"H64*(E13/100*100+1)","v":1219.8634398720001},2379.2990904143999,{"$f":"J64*(F13/100*100+1)","v":2793.3867699500802},{"$f":"K64*(F13/100*100+1)","v":3627.9395221608002},null,"2026-05-01",{"$f":"Folha!E266+Folha!E267+Folha!F266+Folha!F267","v":3020385.9},{"$f":"Folha!E268+Folha!F268","v":1568525.52},{"$f":"Folha!E269+Folha!F269","v":284565.19},{"$f":"Folha!E270+Folha!F270","v":410725.32},{"$f":"Folha!E271+Folha!F271","v":190449.96},5474651.8899999997,null,"2026-05-01",{"$f":"N65/G65","v":1387.64433541105},1285.82058346185,119.60042818763,147.03489127191,52.495351379663603,2992.5955897121098,null,"2026-05-01",441,{"$f":"AD65","v":441},441,441,441,null,"2026-05-01",{"$f":"AK64","v":2.4965999999999999},2.4965999999999999,{"$f":"AM48","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ65","v":"2026-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-05-01",1084.48021108179,1387.64433541105,303.16412432925802,1050.68073878628,1285.82058346185,235.13984467557501,102.364116094987,119.60042818763,17.236312092642802,238.52770448548799,147.03489127191,-91.4928132135786,85.947229551451201,52.495351379663603,-33.451878171787598,{"$f":"AY65+BB65+BE65+BH65+BK65","v":2562},2992.5955897121098,430.59558971210998,null,"2026-05-01",31,2.45913880063899,76.233302819808699,1084.48021108179,1002.48021108179,{"$f":"Folha!C266","v":82},{"$f":"Folha!E267+Folha!F267","v":2788010.02},232375.88,3020385.9,null,null,null,null,"2026-05-01",1123,1088,106,247,89,2653,null,"2026-05-01",{"$f":"CG65/$CL65","v":0.42329438371654698},0.41010177157934402,3.9954768186958201E-2,9.3102148511119504E-2,3.3546928006030902E-2,1,null,"2026-05-01",{"$f":"$DB65*CO65","v":1084.48021108179},1050.68073878628,102.364116094987,238.52770448548799,85.947229551451201,2562]
[null,"2026-06-01",{"$f":"C65","v":2162.999173104},2343.2491041960002,{"$f":"BW66","v":997.32930056710802},88,2177.6140866862702,{"$f":"H65","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2026-06-01",{"$f":"Folha!E275+Folha!E276+Folha!F275+Folha!F276","v":3042977.7},{"$f":"Folha!E277+Folha!F277","v":1584784.84},{"$f":"Folha!E278+Folha!F278","v":283917.78000000003},{"$f":"Folha!E279+Folha!F279","v":406514.29},{"$f":"Folha!E280+Folha!F280","v":193401.36},5511595.9699999997,null,"2026-06-01",{"$f":"N66/G66","v":1397.3907124336099},1299.14938689063,119.328327045487,145.52739147084401,53.3088710047763,3014.7046888453501,null,"2026-06-01",441,{"$f":"AD66","v":441},441,441,441,null,"2026-06-01",{"$f":"AK65","v":2.4965999999999999},2.4965999999999999,{"$f":"AM49","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ66","v":"2026-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-06-01",1085.3293005671101,1397.3907124336099,312.06141186650501,1047.67107750473,1299.14938689063,251.47830938590101,101.38752362949,119.328327045487,17.940803415997699,234.63969754253301,145.52739147084401,-89.112306071689503,84.972400756143699,53.3088710047763,-31.6635297513673,{"$f":"AY66+BB66+BE66+BH66+BK66","v":2554},3014.7046888453501,460.70468884534699,null,"2026-06-01",31,2.4610641736215602,76.292989382268303,1085.3293005671101,997.32930056710802,{"$f":"Folha!C275","v":88},{"$f":"Folha!E276+Folha!F276","v":2791408.7},251569,3042977.7,null,null,null,null,"2026-06-01",1124,1085,105,243,88,2645,null,"2026-06-01",{"$f":"CG66/$CL66","v":0.424952741020794},0.41020793950850698,3.9697542533081297E-2,9.1871455576559499E-2,3.3270321361058598E-2,1,null,"2026-06-01",{"$f":"$DB66*CO66","v":1085.3293005671101},1047.67107750473,101.38752362949,234.63969754253301,84.972400756143699,2554]
[null,"2026-07-01",{"$f":"C66","v":2162.999173104},2343.2491041960002,{"$f":"BW67","v":1000.72012102874},90,2177.8723687895999,{"$f":"H66","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2026-07-01",{"$f":"Folha!E284+Folha!E285+Folha!F284+Folha!F285","v":2997007.06},{"$f":"Folha!E286+Folha!F286","v":1557431.42},{"$f":"Folha!E287+Folha!F287","v":288607.46999999997},{"$f":"Folha!E288+Folha!F288","v":409678.8},{"$f":"Folha!E289+Folha!F289","v":195350.84},5448075.5899999999,null,"2026-07-01",{"$f":"N67/G67","v":1376.1169400691999},1276.72604087833,121.29936549916199,146.66024927415299,53.8462228509391,2974.6488185717799,null,"2026-07-01",441,{"$f":"AD67","v":441},441,441,441,null,"2026-07-01",{"$f":"AK66","v":2.4965999999999999},2.4965999999999999,{"$f":"AM50","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ67","v":"2026-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-07-01",1090.7201210287401,1376.1169400691999,285.396819040455,1049.9273827534,1276.72604087833,226.79865812492699,102.953101361573,121.29936549916199,18.346264137588602,237.957639939486,146.66024927415299,-91.297390665332301,86.441754916792704,53.8462228509391,-32.595532065853597,{"$f":"AY67+BB67+BE67+BH67+BK67","v":2568},2974.6488185717799,406.64881857178398,null,"2026-07-01",31,2.4732882563010099,76.671935945331199,1090.7201210287401,1000.72012102874,{"$f":"Folha!C284","v":90},{"$f":"Folha!E285+Folha!F285","v":2745735.58},251271.48,2997007.06,null,null,null,null,"2026-07-01",1123,1081,106,245,89,2644,null,"2026-07-01",{"$f":"CG67/$CL67","v":0.42473524962178499},0.408850226928896,4.00907715582451E-2,9.2662632375189097E-2,3.3661119515884998E-2,1,null,"2026-07-01",{"$f":"$DB67*CO67","v":1090.7201210287401},1049.9273827534,102.953101361573,237.957639939486,86.441754916792704,2568]
[null,"2026-08-01",{"$f":"C67","v":2162.999173104},2343.2491041960002,{"$f":"BW68","v":1000.05464895636},86,2177.2723904681602,{"$f":"H67","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2026-08-01",{"$f":"Folha!E293+Folha!E294+Folha!F293+Folha!F294","v":2966424.91},{"$f":"Folha!E295+Folha!F295","v":1533010.07},{"$f":"Folha!E296+Folha!F296","v":280211.37},{"$f":"Folha!E297+Folha!F297","v":399158.54},{"$f":"Folha!E298+Folha!F298","v":196292.63},5375097.5199999996,null,"2026-08-01",{"$f":"N68/G68","v":1362.4500650385601},1256.7062999780201,117.77055315529699,142.89411845647601,54.105816483701503,2933.9268531120501,null,"2026-08-01",441,{"$f":"AD68","v":441},441,441,441,null,"2026-08-01",{"$f":"AK67","v":2.4965999999999999},2.4965999999999999,{"$f":"AM51","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ68","v":"2026-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-08-01",1086.0546489563601,1362.4500650385601,276.39541608219997,1047.1628083491501,1256.7062999780201,209.543491628873,103.063377609108,117.77055315529699,14.707175546189299,238.21252371916501,142.89411845647601,-95.3184052626887,87.506641366223903,54.105816483701503,-33.4008248825224,{"$f":"AY68+BB68+BE68+BH68+BK68","v":2562},2933.9268531120501,371.92685311205202,null,"2026-08-01",31,2.46270895454956,76.343977591036406,1086.0546489563601,1000.05464895636,{"$f":"Folha!C293","v":86},{"$f":"Folha!E294+Folha!F294","v":2722350.09},244074.82,2966424.91,null,null,null,null,"2026-08-01",1117,1077,106,245,90,2635,null,"2026-08-01",{"$f":"CG68/$CL68","v":0.42390891840607198},0.40872865275142301,4.0227703984819702E-2,9.2979127134724907E-2,3.4155597722960201E-2,1,null,"2026-08-01",{"$f":"$DB68*CO68","v":1086.0546489563601},1047.1628083491501,103.063377609108,238.21252371916501,87.506641366223903,2562]
[null,"2026-09-01",{"$f":"C68","v":2162.999173104},2343.2491041960002,{"$f":"BW69","v":980.38901601830696},89,2178.0004903299,{"$f":"H68","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2026-09-01",{"$f":"Folha!E302+Folha!E303+Folha!F302+Folha!F303","v":3082898.93},{"$f":"Folha!E304+Folha!F304","v":1585762.56},{"$f":"Folha!E305+Folha!F305","v":307894.3},{"$f":"Folha!E306+Folha!F306","v":437143.91},{"$f":"Folha!E307+Folha!F307","v":212412.03},5626111.7300000004,null,"2026-09-01",{"$f":"N69/G69","v":1415.4721009879199},1299.95088644217,129.405462827447,156.49243946544999,58.548944573774897,3059.86983429677,null,"2026-09-01",441,{"$f":"AD69","v":441},441,441,441,null,"2026-09-01",{"$f":"AK68","v":2.4965999999999999},2.4965999999999999,{"$f":"AM52","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ69","v":"2026-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-09-01",1069.38901601831,1415.4721009879199,346.08308496961803,1026.1910755148699,1299.95088644217,273.75981092729501,101.75514874141901,129.405462827447,27.650314086028601,234.22883295194501,156.49243946544999,-77.736393486495501,85.435926773455407,58.548944573774897,-26.886982199680499,{"$f":"AY69+BB69+BE69+BH69+BK69","v":2517},3059.86983429677,542.86983429676502,null,"2026-09-01",31,2.4249184036696301,75.172470513758498,1069.38901601831,980.38901601830696,{"$f":"Folha!C302","v":89},{"$f":"Folha!E303+Folha!F303","v":2821716.73},261182.2,3082898.93,null,null,null,null,"2026-09-01",1114,1069,106,244,89,2622,null,"2026-09-01",{"$f":"CG69/$CL69","v":0.424866514111365},0.40770404271548399,4.0427154843630797E-2,9.3058733790999201E-2,3.3943554538520201E-2,1,null,"2026-09-01",{"$f":"$DB69*CO69","v":1069.38901601831},1026.1910755148699,101.75514874141901,234.22883295194501,85.435926773455407,2517]
[null,"2026-10-01",{"$f":"C69","v":2162.999173104},2343.2491041960002,{"$f":"BW70","v":972.19631194775297},91,2178.42693893148,{"$f":"H69","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2026-10-01",{"$f":"Folha!E311+Folha!E312+Folha!F311+Folha!F312","v":3021303.19},{"$f":"Folha!E313+Folha!F313","v":1548582.06},{"$f":"Folha!E314+Folha!F314","v":302626.46000000002},{"$f":"Folha!E315+Folha!F315","v":436880.53},{"$f":"Folha!E316+Folha!F316","v":217348.9},5526741.1399999997,null,"2026-10-01",{"$f":"N70/G70","v":1386.91967860164},1269.47165509157,127.191432644684,156.39815248634801,59.9097362765703,2999.8906551008099,null,"2026-10-01",441,{"$f":"AD70","v":441},441,441,441,null,"2026-10-01",{"$f":"AK69","v":2.4965999999999999},2.4965999999999999,{"$f":"AM53","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ70","v":"2026-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-10-01",1063.19631194775,1386.91967860164,323.72336665388502,1015.17479830964,1269.47165509157,254.29685678192399,99.8847483672685,127.191432644684,27.306684277414998,232.42412600845199,156.39815248634801,-76.025973522103499,89.320015366884405,59.9097362765703,-29.410279090314098,{"$f":"AY70+BB70+BE70+BH70+BK70","v":2500},2999.8906551008099,499.89065510080701,null,"2026-10-01",31,2.4108759908112298,74.737155715148106,1063.19631194775,972.19631194775297,{"$f":"Folha!C311","v":91},{"$f":"Folha!E312+Folha!F312","v":2758196.11},263107.08,3021303.19,null,null,null,null,"2026-10-01",1107,1057,104,242,93,2603,null,"2026-10-01",{"$f":"CG70/$CL70","v":0.425278524779101},0.406069919323857,3.99538993469074E-2,9.2969650403380705E-2,3.5728006146753699E-2,1,null,"2026-10-01",{"$f":"$DB70*CO70","v":1063.19631194775},1015.17479830964,99.8847483672685,232.42412600845199,89.320015366884405,2500]
[null,"2026-11-01",{"$f":"C70","v":2162.999173104},2343.2491041960002,{"$f":"BW71","v":975.80760279286301},80,2176.6569592851301,{"$f":"H70","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2026-11-01",{"$f":"Folha!E320+Folha!E321+Folha!F320+Folha!F321","v":2992705.81},{"$f":"Folha!E322+Folha!F322","v":1540123.9},{"$f":"Folha!E323+Folha!F323","v":298971.90000000002},{"$f":"Folha!E324+Folha!F324","v":434741.74},{"$f":"Folha!E325+Folha!F325","v":217644.49},5484187.8399999999,null,"2026-11-01",{"$f":"N71/G71","v":1374.9092603838101},1262.5379609389799,125.655450886558,155.63249052252399,59.991212276430403,2978.7263750082998,null,"2026-11-01",441,{"$f":"AD71","v":441},441,441,441,null,"2026-11-01",{"$f":"AK70","v":2.4965999999999999},2.4965999999999999,{"$f":"AM54","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ71","v":"2026-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2026-11-01",1055.8076027928601,1374.9092603838101,319.10165759094798,1012.37858805275,1262.5379609389799,250.159372886222,98.439100077579496,125.655450886558,27.216350808979001,231.621411947246,155.63249052252399,-75.988921424721596,89.753297129557794,59.991212276430403,-29.762084853127401,{"$f":"AY71+BB71+BE71+BH71+BK71","v":2488},2978.7263750082998,490.72637500830001,null,"2026-11-01",31,2.3941215482831399,74.217767996777198,1055.8076027928601,975.80760279286301,{"$f":"Folha!C320","v":80},{"$f":"Folha!E321+Folha!F321","v":2757238.43},235467.38,2992705.81,null,null,null,null,"2026-11-01",1094,1049,102,240,93,2578,null,"2026-11-01",{"$f":"CG71/$CL71","v":0.424359968968192},0.40690457719162099,3.9565554693560899E-2,9.3095422808378597E-2,3.6074476338246703E-2,1,null,"2026-11-01",{"$f":"$DB71*CO71","v":1055.8076027928601},1012.37858805275,98.439100077579496,231.621411947246,89.753297129557794,2488]
[]
[null,{"$f":"B56","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 4",null,{"$f":"B73","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K73","v":"Ano 4"},null,{"$f":"M73","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S73","v":"Ano 4"},null,{"$f":"U73","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA73","v":"Ano 4"},null,{"$f":"AC73","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH73","v":"Ano 4"},null,{"$f":"AJ73","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO73","v":"Ano 4"},null,{"$f":"AQ73","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV73","v":"Ano 4"},null,{"$f":"AX73","v":"Bacia 4"},{"$f":"BP73","v":"Ano 4"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF56","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS73","v":"Ano 4"},null,{"$f":"CN56","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT56","v":"Ano 1"},null,{"$f":"CV56","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT73","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI57","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ57","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY57","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B71),MONTH(B71)+1,DAY(B71))","v":"2026-12-01"},{"$f":"C71","v":2162.999173104},2343.2491041960002,{"$f":"BW77","v":983.7890625},81,{"$f":"IF(C77>0,((C77*E77)+(D77*F77))/(E77+F77),0)","v":2176.7110386111199},{"$f":"H71","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,{"$f":"B77","v":"2026-12-01"},{"$f":"Folha!E329+Folha!E330+Folha!F329+Folha!F330","v":2945227.61},{"$f":"Folha!E331+Folha!F331","v":1515994.05},{"$f":"Folha!E332+Folha!F332","v":299542.09000000003},{"$f":"Folha!E333+Folha!F333","v":436313.81},{"$f":"Folha!E334+Folha!F334","v":217226.55},{"$f":"SUM(N77:R77)","v":5414304.1100000003},null,{"$f":"M77","v":"2026-12-01"},{"$f":"N77/G77","v":1353.0632030419799},1242.7571812128999,125.895097092577,156.195273312545,59.876011899619499,{"$f":"SUM(V77:Z77)","v":2937.78676655962},null,{"$f":"U77","v":"2026-12-01"},{"$f":"AD71","v":441},{"$f":"AD77","v":441},441,441,441,null,{"$f":"AC77","v":"2026-12-01"},{"$f":"AK71","v":2.4965999999999999},2.4965999999999999,{"$f":"AM60","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ77","v":"2026-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ77","v":"2026-12-01"},{"$f":"CW77","v":1064.7890625},{"$f":"V77","v":1353.0632030419799},{"$f":"AZ77-AY77","v":288.27414054198101},{"$f":"CX77","v":1020.66796875},{"$f":"W77","v":1242.7571812128999},{"$f":"BC77-BB77","v":222.089212462901},{"$f":"CY77","v":99.02734375},{"$f":"X77","v":125.895097092577},{"$f":"BF77-BE77","v":26.867753342576499},{"$f":"CZ77","v":235.3125},{"$f":"Y77","v":156.195273312545},{"$f":"BI77-BH77","v":-79.117226687454703},{"$f":"DA77","v":90.203125},{"$f":"Z77","v":59.876011899619499},{"$f":"BL77-BK77","v":-30.327113100380501},{"$f":"AY77+BB77+BE77+BH77+BK77","v":2510},2937.78676655962,{"$f":"BO77-BN77","v":427.78676655962403},null,{"$f":"AX77","v":"2026-12-01"},{"$f":"BS71","v":31},{"$f":"AY77/AD77","v":2.4144876700680298},{"$f":"BT77*BS77","v":74.849117772108798},{"$f":"AY77","v":1064.7890625},{"$f":"BV77-BX77","v":983.7890625},{"$f":"Folha!C329","v":81},{"$f":"Folha!E330+Folha!F330","v":2708206.31},{"$f":"N77-BY77","v":237021.3},{"$f":"BY77+BZ77","v":2945227.61},null,null,null,null,{"$f":"DATE(YEAR(CF71),MONTH(CF71)+1,DAY(CF71))","v":"2026-12-01"},1086,1041,101,240,92,{"$f":"SUM(CG77:CK77)","v":2560},null,{"$f":"DATE(YEAR(CN71),MONTH(CN71)+1,DAY(CN71))","v":"2026-12-01"},{"$f":"CG77/$CL77","v":0.42421874999999998},0.40664062499999998,3.9453124999999999E-2,9.375E-2,3.5937499999999997E-2,{"$f":"SUM(CO77:CS77)","v":1},null,{"$f":"DATE(YEAR(CV71),MONTH(CV71)+1,DAY(CV71))","v":"2026-12-01"},{"$f":"$DB77*CO77","v":1064.7890625},1020.66796875,99.02734375,235.3125,90.203125,2510]
[null,{"$f":"DATE(YEAR(B77),MONTH(B77)+1,DAY(B77))","v":"2027-01-01"},{"$f":"C77","v":2162.999173104},2343.2491041960002,{"$f":"BW78","v":1003},71,2174.9151368912699,{"$f":"H77","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2027-01-01",{"$f":"Folha!E338+Folha!E339+Folha!F338+Folha!F339","v":2777479.5},{"$f":"Folha!E340+Folha!F340","v":1432703.97},{"$f":"Folha!E341+Folha!F341","v":299658.77},{"$f":"Folha!E342+Folha!F342","v":439636.7},{"$f":"Folha!E343+Folha!F343","v":210188.27},5159667.21,null,"2027-01-01",{"$f":"N78/G78","v":1277.05189636503},1174.47898114754,125.94413674483,157.38482931522501,57.935990585314897,2792.7958341579301,null,"2027-01-01",{"$f":"AD77","v":441},{"$f":"AD78","v":441},441,441,441,null,"2027-01-01",{"$f":"AK77","v":2.4965999999999999},2.4965999999999999,{"$f":"AM61","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ78","v":"2027-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-01-01",1074,1277.05189636503,203.05189636502499,1037,1174.47898114754,137.47898114754,101,125.94413674483,24.944136744829599,239,157.38482931522501,-81.615170684775094,92,57.935990585314897,-34.064009414685103,{"$f":"AY78+BB78+BE78+BH78+BK78","v":2543},2792.7958341579301,249.79583415793499,null,"2027-01-01",{"$f":"BS77","v":31},2.43537414965986,75.496598639455797,1074,1003,{"$f":"Folha!C338","v":71},{"$f":"Folha!E339+Folha!F339","v":2580284.91},197194.59,2777479.5,null,null,null,null,{"$f":"DATE(YEAR(CF77),MONTH(CF77)+1,DAY(CF77))","v":"2027-01-01"},1074,1037,101,239,92,2543,null,{"$f":"DATE(YEAR(CN77),MONTH(CN77)+1,DAY(CN77))","v":"2027-01-01"},{"$f":"CG78/$CL78","v":0.42233582383012203},0.40778607943374001,3.9716869838773101E-2,9.3983484073928397E-2,3.6177742823436901E-2,1,null,{"$f":"DATE(YEAR(CV77),MONTH(CV77)+1,DAY(CV77))","v":"2027-01-01"},{"$f":"$DB78*CO78","v":1074},1037,101,239,92,2543]
[null,"2027-02-01",{"$f":"C78","v":2162.999173104},2343.2491041960002,{"$f":"BW79","v":969.40790513833997},67,2174.6516752928501,{"$f":"H78","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2027-02-01",{"$f":"Folha!E347+Folha!F347+Folha!E348+Folha!F348","v":2814508.27},{"$f":"Folha!E349+Folha!F349","v":1447910.04},{"$f":"Folha!E350+Folha!F350","v":297175.98},{"$f":"Folha!E351+Folha!F351","v":440482.86},{"$f":"Folha!E352+Folha!F352","v":209184.16},5209261.3099999996,null,"2027-02-01",{"$f":"N79/G79","v":1294.2340614714701},1186.94436825808,124.900640359696,157.68774476148599,57.659219157933997,2821.4260340086698,null,"2027-02-01",441,{"$f":"AD79","v":441},441,441,441,null,"2027-02-01",{"$f":"AK78","v":2.4965999999999999},2.4965999999999999,{"$f":"AM62","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ79","v":"2027-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-02-01",1036.4079051383401,1294.2340614714701,257.82615633312997,996.76916996047396,1186.94436825808,190.17519829760599,96.679841897233203,124.900640359696,28.220798462462401,229.13122529644301,157.68774476148599,-71.443480534956393,87.011857707509904,57.659219157933997,-29.3526385495759,{"$f":"AY79+BB79+BE79+BH79+BK79","v":2446},2821.4260340086698,375.42603400866602,null,"2027-02-01",31,2.3501313041685701,72.8540704292257,1036.4079051383401,969.40790513833997,{"$f":"Folha!C347","v":67},{"$f":"Folha!E348+Folha!F348","v":2626152.2000000002},188356.07,2814508.27,null,null,null,null,"2027-02-01",1072,1031,100,237,90,2530,null,"2027-02-01",{"$f":"CG79/$CL79","v":0.42371541501976301},0.40750988142292499,3.9525691699604702E-2,9.36758893280632E-2,3.5573122529644299E-2,1,null,"2027-02-01",{"$f":"$DB79*CO79","v":1036.4079051383401},996.76916996047396,96.679841897233203,229.13122529644301,87.011857707509904,2446]
[null,"2027-03-01",{"$f":"C79","v":2162.999173104},2343.2491041960002,{"$f":"BW80","v":951.33939154484403},82,2177.3027934541801,{"$f":"H79","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2027-03-01",{"$f":"Folha!E356+Folha!F356+Folha!E357+Folha!F357","v":2877272.73},{"$f":"Folha!E358+Folha!F358","v":1494073.32},{"$f":"Folha!E359+Folha!F359","v":288428.49},{"$f":"Folha!E360+Folha!F360","v":432219.94},{"$f":"Folha!E361+Folha!F361","v":210051.69},5302046.17,null,"2027-03-01",{"$f":"N80/G80","v":1321.4848842568899},1224.78735829379,121.22414166508401,154.729715429892,57.898343871755898,2880.1244435174099,null,"2027-03-01",441,{"$f":"AD80","v":441},441,441,441,null,"2027-03-01",{"$f":"AK79","v":2.4965999999999999},2.4965999999999999,{"$f":"AM63","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ80","v":"2027-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-03-01",1033.3393915448401,1321.4848842568899,288.14549271204498,997.64045831687099,1224.78735829379,227.14689997691701,96.483603318846306,121.22414166508401,24.7405383462374,228.666139865666,154.729715429892,-73.936424435773901,85.870406953773198,57.898343871755898,-27.9720630820173,{"$f":"AY80+BB80+BE80+BH80+BK80","v":2442},2880.1244435174099,438.12444351740902,null,"2027-03-01",31,2.3431732234577001,72.638369927188606,1033.3393915448401,951.33939154484403,{"$f":"Folha!C356","v":82},{"$f":"Folha!E357+Folha!F357","v":2639914.87},237357.86,2877272.73,null,null,null,null,"2027-03-01",1071,1034,100,237,89,2531,null,"2027-03-01",{"$f":"CG80/$CL80","v":0.42315290399051803},0.40853417621493499,3.95100750691426E-2,9.3638877913868004E-2,3.5163966811536898E-2,1,null,"2027-03-01",{"$f":"$DB80*CO80","v":1033.3393915448401},997.64045831687099,96.483603318846306,228.666139865666,85.870406953773198,2442]
[null,"2027-04-01",{"$f":"C80","v":2162.999173104},2343.2491041960002,{"$f":"BW81","v":951.11331220285297},80,2176.9840516975601,{"$f":"H80","v":1219.8634398720001},2379.2990904143999,2793.3867699500802,3627.9395221608002,null,"2027-04-01",{"$f":"Folha!E365+Folha!E366+Folha!F365+Folha!F366","v":3010763.15},{"$f":"Folha!E367+Folha!F367","v":1559922.01},{"$f":"Folha!E368+Folha!F368","v":295521.76},{"$f":"Folha!E369+Folha!F369","v":443135.73},{"$f":"Folha!E370+Folha!F370","v":207051.06},5516393.71,null,"2027-04-01",{"$f":"N81/G81","v":1382.9973387504999},1278.7677366277001,124.205385187,158.63744139087501,57.071254560682497,3001.67915651676,null,"2027-04-01",441,{"$f":"AD81","v":441},441,441,441,null,"2027-04-01",{"$f":"AK80","v":2.4965999999999999},2.4965999999999999,{"$f":"AM64","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ81","v":"2027-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-04-01",1031.11331220285,1382.9973387504999,351.884026547644,992.603011093502,1278.7677366277001,286.16472553419999,96.275752773375601,124.205385187,27.929632413624699,227.210776545166,158.63744139087501,-68.573335154291598,82.797147385103003,57.071254560682497,-25.725892824420502,{"$f":"AY81+BB81+BE81+BH81+BK81","v":2430},3001.67915651676,571.67915651675605,null,"2027-04-01",31,2.3381254244962602,72.481888159384198,1031.11331220285,951.11331220285297,{"$f":"Folha!C365","v":80},{"$f":"Folha!E366+Folha!F366","v":2759957.96},250805.19,3010763.15,null,null,null,null,"2027-04-01",1071,1031,100,236,86,2524,null,"2027-04-01",{"$f":"CG81/$CL81","v":0.42432646592709999},0.40847860538827302,3.9619651347068102E-2,9.3502377179080803E-2,3.4072900158478601E-2,1,null,"2027-04-01",{"$f":"$DB81*CO81","v":1031.11331220285},992.603011093502,96.275752773375601,227.210776545166,82.797147385103003,2430]
[null,"2027-05-01",{"$f":"C81*(C15/100*100+1)","v":2276.5566296919601},2466.2696821662898,{"$f":"BW82","v":950.59912940245397},86,2292.2959083099099,{"$f":"H81*(E15/100*100+1)","v":1283.9062704652799},2504.2122926611601,{"$f":"J81*(F15/100*100+1)","v":2940.0395753724501},{"$f":"K81*(F15/100*100+1)","v":3818.4063470742399},null,"2027-05-01",{"$f":"Folha!E374+Folha!F374+Folha!E375+Folha!F375","v":3038096.59},{"$f":"Folha!E376+Folha!F376","v":1570885.33},{"$f":"Folha!E377+Folha!F377","v":285056.62},{"$f":"Folha!E378+Folha!F378","v":430158.31400000001},{"$f":"Folha!E379+Folha!F379","v":214525.47},5538722.324,null,"2027-05-01",{"$f":"N82/G82","v":1325.35096319216},1223.5202569972,113.830852454238,146.31038221501001,56.181938353516202,2865.1943932121299,null,"2027-05-01",441,{"$f":"AD82","v":441},441,441,441,null,"2027-05-01",{"$f":"AK81","v":2.4965999999999999},2.4965999999999999,{"$f":"AM65","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ82","v":"2027-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-05-01",1036.59912940245,1325.35096319216,288.75183378971002,995.09655718243005,1223.5202569972,228.42369981477299,95.552433715868602,113.830852454238,18.278418738368899,227.78155916106101,146.31038221501001,-81.471176946050406,83.970320538187593,56.181938353516202,-27.788382184671399,{"$f":"AY82+BB82+BE82+BH82+BK82","v":2439},2865.1943932121299,426.19439321213099,null,"2027-05-01",31,2.35056491927994,72.867512497678106,1036.59912940245,950.59912940245397,{"$f":"Folha!C374","v":86},{"$f":"Folha!E375+Folha!F375","v":2776041.73},262054.86,3038096.59,null,null,null,null,"2027-05-01",1074,1031,99,236,87,2527,null,"2027-05-01",{"$f":"CG82/$CL82","v":0.425009893153938},0.40799366838147999,3.9176889592402099E-2,9.3391373169766506E-2,3.4428175702413903E-2,1,null,"2027-05-01",{"$f":"$DB82*CO82","v":1036.59912940245},995.09655718243005,95.552433715868602,227.78155916106101,83.970320538187593,2439]
[null,"2027-06-01",{"$f":"C82","v":2276.5566296919601},2466.2696821662898,{"$f":"BW83","v":962.80677128937396},72.797585146269697,2289.8924678477501,{"$f":"H82","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2027-06-01",{"$f":"Folha!E383+Folha!F383+Folha!E384+Folha!F384","v":3102400.63},{"$f":"Folha!E385+Folha!F385","v":1604787.72},{"$f":"Folha!E386+Folha!F386","v":290226.82},{"$f":"Folha!E387+Folha!F387","v":436269.76},{"$f":"Folha!E388+Folha!F388","v":214192.68},5647877.6100000003,null,"2027-06-01",{"$f":"N83/G83","v":1354.8237192622},1249.9259150891401,115.89545377224501,148.38907736292401,56.094784192918503,2925.1289496794302,null,"2027-06-01",441,{"$f":"AD83","v":441},441,441,441,null,"2027-06-01",{"$f":"AK82","v":2.4965999999999999},2.4965999999999999,{"$f":"AM66","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ83","v":"2027-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-06-01",1035.6043564356401,1354.8237192622,319.219362826561,994.10297029702997,1249.9259150891401,255.82294479211001,95.549702970297005,115.89545377224501,20.345750801948501,227.77504950495,148.38907736292401,-79.385972142027001,83.967920792079198,56.094784192918503,-27.873136599160699,{"$f":"AY83+BB83+BE83+BH83+BK83","v":2437},2925.1289496794302,488.12894967943203,null,"2027-06-01",31,2.3483091982667701,72.797585146269697,1035.6043564356401,962.80677128937396,{"$f":"BU83","v":72.797585146269697},{"$f":"N83/BV83*BW83","v":2884318.0460317498},{"$f":"N83/BV83*BX83","v":218082.58396825401},3102400.63,"Calculado Mot.Artic.",null,null,null,"2027-06-01",1073,1030,99,236,87,2525,null,"2027-06-01",{"$f":"CG83/$CL83","v":0.42495049504950499},0.40792079207920801,3.9207920792079201E-2,9.3465346534653507E-2,3.44554455445545E-2,1,null,"2027-06-01",{"$f":"$DB83*CO83","v":1035.6043564356401},994.10297029702997,95.549702970297005,227.77504950495,83.967920792079198,2437]
[null,"2027-07-01",{"$f":"C83","v":2276.5566296919601},2466.2696821662898,{"$f":"BW84","v":942.96632329635497},99,2294.5817728995999,{"$f":"H83","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2027-07-01",{"$f":"Folha!E392+Folha!F392+Folha!E393+Folha!F393","v":2996672.08},{"$f":"Folha!E394+Folha!F394","v":1544493.07},{"$f":"Folha!E395+Folha!F395","v":294026.27},{"$f":"Folha!E396+Folha!F396","v":432263.06},{"$f":"Folha!E397+Folha!F397","v":213812.99},5481267.4699999997,null,"2027-07-01",{"$f":"N84/G84","v":1305.9774619464499},1202.9640368064299,117.412677376304,147.026272578402,55.995347421268796,2829.3757961288502,null,"2027-07-01",441,{"$f":"AD84","v":441},441,441,441,null,"2027-07-01",{"$f":"AK83","v":2.4965999999999999},2.4965999999999999,{"$f":"AM67","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ84","v":"2027-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-07-01",1041.9663232963601,1305.9774619464499,264.01113865009103,996.32567353407296,1202.9640368064299,206.638363272356,97.107765451663994,117.412677376304,20.3049119246404,229.17432646592701,147.026272578402,-82.148053887524995,86.425911251981006,55.995347421268796,-30.430563830712199,{"$f":"AY84+BB84+BE84+BH84+BK84","v":2451},2829.3757961288502,378.37579612885003,null,"2027-07-01",31,2.3627354269758598,73.244798236251697,1041.9663232963601,942.96632329635497,{"$f":"Folha!C392","v":99},{"$f":"Folha!E393+Folha!F393","v":2704234.07},{"$f":"N84-BY84","v":292438.01},2996672.08,null,null,null,null,"2027-07-01",1073,1026,100,236,89,2524,null,"2027-07-01",{"$f":"CG84/$CL84","v":0.425118858954041},0.406497622820919,3.9619651347068102E-2,9.3502377179080803E-2,3.5261489698890598E-2,1,null,"2027-07-01",{"$f":"$DB84*CO84","v":1041.9663232963601},996.32567353407296,97.107765451663994,229.17432646592701,86.425911251981006,2451]
[null,"2027-08-01",{"$f":"C84","v":2276.5566296919601},2466.2696821662898,{"$f":"BW85","v":953.37391304347796},86,2292.2538896559099,{"$f":"H84","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2027-08-01",{"$f":"Folha!E401+Folha!E402+Folha!F401+Folha!F402","v":3039720.42},{"$f":"Folha!F403+Folha!E403","v":1583291.27},{"$f":"Folha!E404+Folha!F404","v":293198.31},{"$f":"Folha!E405+Folha!F405","v":437088.79},{"$f":"Folha!E406+Folha!F406","v":214603.58},5567902.3700000001,null,"2027-08-01",{"$f":"N85/G85","v":1326.0836566652299},1233.1829093927699,117.08205045524601,148.66765524563701,56.202394531539198,2881.2186662904201,null,"2027-08-01",441,{"$f":"AD85","v":441},441,441,441,null,"2027-08-01",{"$f":"AK84","v":2.4965999999999999},2.4965999999999999,{"$f":"AM68","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ85","v":"2027-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-08-01",1039.3739130434799,1326.0836566652299,286.70974362174798,1002.53043478261,1233.1829093927699,230.652474610166,95.986956521739103,117.08205045524601,21.0950939335066,228.81739130434801,148.66765524563701,-80.149736058711198,86.291304347826099,56.202394531539198,-30.0889098162869,{"$f":"AY85+BB85+BE85+BH85+BK85","v":2453},2881.2186662904201,428.21866629042199,null,"2027-08-01",31,2.35685694567682,73.062565315981502,1039.3739130434799,953.37391304347796,{"$f":"Folha!C401","v":86},{"$f":"Folha!E402+Folha!F402","v":2775658.16},264062.26,3039720.42,null,null,null,null,"2027-08-01",1072,1034,99,236,89,2530,null,"2027-08-01",{"$f":"CG85/$CL85","v":0.42371541501976301},0.40869565217391302,3.9130434782608699E-2,9.3280632411067196E-2,3.5177865612648199E-2,1,null,"2027-08-01",{"$f":"$DB85*CO85","v":1039.3739130434799},1002.53043478261,95.986956521739103,228.81739130434801,86.291304347826099,2453]
[null,"2027-09-01",{"$f":"C85","v":2276.5566296919601},2466.2696821662898,{"$f":"BW86","v":959.26941362916},83,2291.6642238988602,{"$f":"H85","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2027-09-01",{"$f":"Folha!E410+Folha!E411+Folha!F410+Folha!F411","v":3117500.75},{"$f":"Folha!E412+Folha!F412","v":1616587.19},{"$f":"Folha!E413+Folha!F413","v":309040.14},{"$f":"Folha!E414+Folha!F414","v":463138.77},{"$f":"Folha!E415+Folha!F415","v":225848.97},5732115.8200000003,null,"2027-09-01",{"$f":"N86/G86","v":1360.3654136975299},1259.11620434267,123.408123546743,157.52807339041601,59.147442537919297,2959.5652575152799,null,"2027-09-01",441,{"$f":"AD86","v":441},441,441,441,null,"2027-09-01",{"$f":"AK85","v":2.4965999999999999},2.4965999999999999,{"$f":"AM69","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ86","v":"2027-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-09-01",1042.26941362916,1360.3654136975299,318.09600006837098,1001.43423137876,1259.11620434267,257.681972963909,96.254358161648199,123.408123546743,27.153765385094601,229.45483359746399,157.52807339041601,-71.926760207048204,84.587163232963505,59.147442537919297,-25.439720695044301,{"$f":"AY86+BB86+BE86+BH86+BK86","v":2454},2959.5652575152799,505.56525751528102,null,"2027-09-01",31,2.3634227066420901,73.2661039059047,1042.26941362916,959.26941362916,{"$f":"Folha!C410","v":83},{"$f":"Folha!E411+Folha!F411","v":2855546.78},261953.97,3117500.75,null,null,null,null,"2027-09-01",1072,1030,99,236,87,2524,null,"2027-09-01",{"$f":"CG86/$CL86","v":0.42472266244057},0.40808240887480202,3.9223454833597501E-2,9.3502377179080803E-2,3.4469096671949299E-2,1,null,"2027-09-01",{"$f":"$DB86*CO86","v":1042.26941362916},1001.43423137876,96.254358161648199,229.45483359746399,84.587163232963505,2454]
[null,"2027-10-01",{"$f":"C86","v":2276.5566296919601},2466.2696821662898,{"$f":"BW87","v":958.01231624950299},83,2291.6824674074101,{"$f":"H86","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2027-10-01",{"$f":"Folha!E419+Folha!F419+Folha!E420+Folha!F420","v":3088031.2},{"$f":"Folha!E421+Folha!F421","v":1605492.37},{"$f":"Folha!E422+Folha!F422","v":308891.76},{"$f":"Folha!E423+Folha!F423","v":460329.02},{"$f":"Folha!E424+Folha!F424","v":229331.42},5692075.7699999996,null,"2027-10-01",{"$f":"N87/G87","v":1347.4952328336799},1250.4747479877799,123.34887138172699,156.57238897598299,60.0594591447082,2937.95070032388,null,"2027-10-01",441,{"$f":"AD87","v":441},441,441,441,null,"2027-10-01",{"$f":"AK86","v":2.4965999999999999},2.4965999999999999,{"$f":"AM70","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ87","v":"2027-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-10-01",1041.0123162494999,1347.4952328336799,306.48291658417497,1004.8796185935601,1250.4747479877799,245.59512939421501,97.655939610647593,123.34887138172699,25.692931771079099,229.491458085022,156.57238897598299,-72.919069109038801,84.960667461263398,60.0594591447082,-24.901208316555199,{"$f":"AY87+BB87+BE87+BH87+BK87","v":2458},2937.95070032388,479.95070032387503,null,"2027-10-01",31,2.36057214569048,73.177736516405005,1041.0123162494999,958.01231624950299,{"$f":"Folha!C419","v":83},{"$f":"Folha!E420+Folha!F420","v":2826700.02},261331.18000000101,3088031.2,null,null,null,null,"2027-10-01",1066,1029,100,235,87,2517,null,"2027-10-01",{"$f":"CG87/$CL87","v":0.42352006356773902},0.408820023837902,3.9729837107667899E-2,9.3365117203019501E-2,3.4564958283671003E-2,1,null,"2027-10-01",{"$f":"$DB87*CO87","v":1041.0123162494999},1004.8796185935601,97.655939610647593,229.491458085022,84.960667461263398,2458]
[null,"2027-11-01",{"$f":"C87","v":2276.5566296919601},2466.2696821662898,{"$f":"BW88","v":950.11827956989305},91,2293.1386916093602,{"$f":"H87","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2027-11-01",{"$f":"Folha!E428+Folha!E429+Folha!F428+Folha!F429","v":3146666.98},{"$f":"Folha!E430+Folha!F430","v":1642306.87},{"$f":"Folha!E431+Folha!F431","v":312968.48},{"$f":"Folha!E432+Folha!F432","v":469578.07},{"$f":"Folha!E433+Folha!F433","v":225686.6},5797207,null,"2027-11-01",{"$f":"N88/G88","v":1372.20962321804},1279.1485700937001,124.976816429336,159.71828200323199,59.104919562300303,2995.1582113066102,null,"2027-11-01",441,{"$f":"AD88","v":441},441,441,441,null,"2027-11-01",{"$f":"AK87","v":2.4965999999999999},2.4965999999999999,{"$f":"AM71","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ88","v":"2027-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2027-11-01",1041.1182795698901,1372.20962321804,331.09134364815202,1004.91397849462,1279.1485700937001,274.23459159907799,97.849462365591407,124.976816429336,27.127354063744601,229.94623655914,159.71828200323199,-70.2279545559078,83.172043010752702,59.104919562300303,-24.067123448452399,{"$f":"AY88+BB88+BE88+BH88+BK88","v":2457},2995.1582113066102,538.15821130661504,null,"2027-11-01",31,2.3608124253285498,73.185185185185205,1041.1182795698901,950.11827956989305,{"$f":"Folha!C428","v":91},{"$f":"Folha!E429+Folha!F429","v":2850468.5},296198.48,3146666.98,null,null,null,null,"2027-11-01",1064,1027,100,235,85,2511,null,"2027-11-01",{"$f":"CG88/$CL88","v":0.42373556352051001},0.40900039824771001,3.9824771007566699E-2,9.3588211867781795E-2,3.3851055356431702E-2,1,null,"2027-11-01",{"$f":"$DB88*CO88","v":1041.1182795698901},1004.91397849462,97.849462365591407,229.94623655914,83.172043010752702,2457]
[]
[null,{"$f":"B73","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 5",null,{"$f":"B90","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K90","v":"Ano 5"},null,{"$f":"M90","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S90","v":"Ano 5"},null,{"$f":"U90","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA90","v":"Ano 5"},null,{"$f":"AC90","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH90","v":"Ano 5"},null,{"$f":"AJ90","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO90","v":"Ano 5"},null,{"$f":"AQ90","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV90","v":"Ano 5"},null,{"$f":"AX90","v":"Bacia 4"},{"$f":"BP90","v":"Ano 5"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF73","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS90","v":"Ano 5"},null,{"$f":"CN73","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT73","v":"Ano 1"},null,{"$f":"CV73","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT90","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI74","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ74","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY74","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B88),MONTH(B88)+1,DAY(B88))","v":"2027-12-01"},{"$f":"C88","v":2276.5566296919601},2466.2696821662898,{"$f":"BW94","v":953.25946592267803},88,{"$f":"IF(C94>0,((C94*E94)+(D94*F94))/(E94+F94),0)","v":2292.58985595699},{"$f":"H88","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,{"$f":"B94","v":"2027-12-01"},{"$f":"Folha!E437+Folha!F437+Folha!E438+Folha!F438","v":3142244.71},{"$f":"Folha!E439+Folha!F439","v":1633545.02},{"$f":"Folha!E440+Folha!F440","v":311493.37},{"$f":"Folha!E441+Folha!F441","v":468157.66},{"$f":"Folha!E442+Folha!F442","v":226611.96},{"$f":"SUM(N94:R94)","v":5782052.7199999997},null,{"$f":"M94","v":"2027-12-01"},{"$f":"N94/G94","v":1370.60918324981},1272.3242012113601,124.387764932255,159.23515585353701,59.347261501813598,{"$f":"SUM(V94:Z94)","v":2985.9035667487801},null,{"$f":"U94","v":"2027-12-01"},{"$f":"AD88","v":441},{"$f":"AD94","v":441},441,441,441,null,{"$f":"AC94","v":"2027-12-01"},{"$f":"AK88","v":2.4965999999999999},2.4965999999999999,{"$f":"AM77","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ94","v":"2027-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ94","v":"2027-12-01"},{"$f":"CW94","v":1041.25946592268},{"$f":"V94","v":1370.60918324981},{"$f":"AZ94-AY94","v":329.34971732712802},{"$f":"CX94","v":1004.98206456756},{"$f":"W94","v":1272.3242012113601},{"$f":"BC94-BB94","v":267.34213664380798},{"$f":"CY94","v":98.047030689517698},{"$f":"X94","v":124.387764932255},{"$f":"BF94-BE94","v":26.340734242737501},{"$f":"CZ94","v":232.37146273415701},{"$f":"Y94","v":159.23515585353701},{"$f":"BI94-BH94","v":-73.136306880619898},{"$f":"DA94","v":83.339976086090104},{"$f":"Z94","v":59.347261501813598},{"$f":"BL94-BK94","v":-23.992714584276499},{"$f":"AY94+BB94+BE94+BH94+BK94","v":2460},2985.9035667487801,{"$f":"BO94-BN94","v":525.90356674877705},null,{"$f":"AX94","v":"2027-12-01"},{"$f":"BS88","v":31},{"$f":"AY94/AD94","v":2.3611325757883899},{"$f":"BT94*BS94","v":73.195109849440001},{"$f":"AY94","v":1041.25946592268},{"$f":"BV94-BX94","v":953.25946592267803},{"$f":"Folha!C437","v":88},{"$f":"Folha!E438+Folha!F438","v":2855402.67},{"$f":"N94-BY94","v":286842.03999999998},{"$f":"BY94+BZ94","v":3142244.71},null,null,null,null,{"$f":"DATE(YEAR(CF88),MONTH(CF88)+1,DAY(CF88))","v":"2027-12-01"},1062,1025,100,237,85,{"$f":"SUM(CG94:CK94)","v":2509},null,{"$f":"DATE(YEAR(CN88),MONTH(CN88)+1,DAY(CN88))","v":"2027-12-01"},{"$f":"CG94/$CL94","v":0.42327620565962498},0.40852929453965697,3.9856516540454398E-2,9.4459944200876805E-2,3.3878039059386203E-2,{"$f":"SUM(CO94:CS94)","v":1},null,{"$f":"DATE(YEAR(CV88),MONTH(CV88)+1,DAY(CV88))","v":"2027-12-01"},{"$f":"$DB94*CO94","v":1041.25946592268},1004.98206456756,98.047030689517698,232.37146273415701,83.339976086090104,2460]
[null,{"$f":"DATE(YEAR(B94),MONTH(B94)+1,DAY(B94))","v":"2028-01-01"},{"$f":"C94","v":2276.5566296919601},2466.2696821662898,{"$f":"BW95","v":969.52365805168995},36,2283.3487820539499,{"$f":"H94","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2028-01-01",{"$f":"Folha!E446+Folha!F446+Folha!E447+Folha!F447","v":2847051.13},{"$f":"Folha!E448+Folha!F448","v":1464575.03},{"$f":"Folha!E449+Folha!F449","v":306434.83},{"$f":"Folha!E450+Folha!F450","v":463212.58},{"$f":"Folha!E451+Folha!F451","v":229792.53},5311066.0999999996,null,"2028-01-01",{"$f":"N95/G95","v":1246.8752703820301},1140.7180287929,122.367752485697,157.553178494653,60.180218948167401,2727.6944491034501,null,"2028-01-01",{"$f":"AD94","v":441},{"$f":"AD95","v":441},441,441,441,null,"2028-01-01",{"$f":"AK94","v":2.4965999999999999},2.4965999999999999,{"$f":"AM78","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ95","v":"2028-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-01-01",1005.5236580516899,1246.8752703820301,241.35161233033901,967.54353876739594,1140.7180287929,173.174490025506,96.849304174950305,122.367752485697,25.518448310746599,226.93121272365801,157.553178494653,-69.378034229005095,91.152286282306207,60.180218948167401,-30.972067334138799,{"$f":"AY95+BB95+BE95+BH95+BK95","v":2388},2727.6944491034501,339.69444910344703,null,"2028-01-01",{"$f":"BS94","v":31},2.28009899784964,70.683068933338703,1005.5236580516899,969.52365805168995,{"$f":"Folha!C446","v":36},{"$f":"Folha!E447+Folha!F447","v":2746248.61},100802.52,2847051.13,null,null,null,null,{"$f":"DATE(YEAR(CF94),MONTH(CF94)+1,DAY(CF94))","v":"2028-01-01"},1059,1019,102,239,96,2515,null,{"$f":"DATE(YEAR(CN94),MONTH(CN94)+1,DAY(CN94))","v":"2028-01-01"},{"$f":"CG95/$CL95","v":0.42107355864811102},0.40516898608349899,4.0556660039761397E-2,9.5029821073558604E-2,3.8170974155069599E-2,1,null,{"$f":"DATE(YEAR(CV94),MONTH(CV94)+1,DAY(CV94))","v":"2028-01-01"},{"$f":"$DB95*CO95","v":1005.5236580516899},967.54353876739594,96.849304174950305,226.93121272365801,91.152286282306207,2388]
[null,"2028-02-01",{"$f":"C95","v":2276.5566296919601},2466.2696821662898,{"$f":"BW96","v":959.2568},40,2284.1507957751701,{"$f":"H95","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2028-02-01",{"$f":"Folha!E455+Folha!E456+Folha!F455+Folha!F456","v":2830139.28},{"$f":"Folha!E457+Folha!F457","v":1463875.74},{"$f":"Folha!E458+Folha!F458","v":304742.88},{"$f":"Folha!E459+Folha!F459","v":475885.05},{"$f":"Folha!E460+Folha!F460","v":230844.24},5305487.1900000004,null,"2028-02-01",{"$f":"N96/G96","v":1239.0334671575599},1140.17337065384,121.692110885758,161.86348441915601,60.4556506085002,2723.2180837248102,null,"2028-02-01",441,{"$f":"AD96","v":441},441,441,441,null,"2028-02-01",{"$f":"AK95","v":2.4965999999999999},2.4965999999999999,{"$f":"AM79","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ96","v":"2028-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-02-01",999.2568,1239.0334671575599,239.77666715755799,965.8528,1140.17337065384,174.320570653841,95.44,121.692110885758,26.2521108857581,231.91919999999999,161.86348441915601,-70.055715580844506,93.531199999999998,60.4556506085002,-33.075549391499798,{"$f":"AY96+BB96+BE96+BH96+BK96","v":2386},2723.2180837248102,337.21808372481303,null,"2028-02-01",31,2.26588843537415,70.242541496598605,999.2568,959.2568,{"$f":"Folha!C455","v":40},{"$f":"Folha!E456+Folha!F456","v":2717555.76},112583.52,2830139.28,null,null,null,null,"2028-02-01",1047,1012,100,243,98,2500,null,"2028-02-01",{"$f":"CG96/$CL96","v":0.41880000000000001},0.40479999999999999,0.04,9.7199999999999995E-2,3.9199999999999999E-2,1,null,"2028-02-01",{"$f":"$DB96*CO96","v":999.2568},965.8528,95.44,231.91919999999999,93.531199999999998,2386]
[null,"2028-03-01",{"$f":"C96","v":2276.5566296919601},2466.2696821662898,{"$f":"BW97","v":908.85210420841702},89,2293.4774354897399,{"$f":"H96","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2028-03-01",{"$f":"Folha!E464+Folha!E465+Folha!F464+Folha!F465","v":3029100.99},{"$f":"Folha!E466+Folha!F466","v":1572553.82},{"$f":"Folha!E467+Folha!F467","v":311636.21999999997},{"$f":"Folha!E468+Folha!F468","v":498665.05},{"$f":"Folha!E469+Folha!F469","v":225552.93},5637509.0099999998,null,"2028-03-01",{"$f":"N97/G97","v":1320.7459306671501},1224.8197989017699,124.44480881803899,169.611679440345,59.069912811355003,2898.6921306386498,null,"2028-03-01",441,{"$f":"AD97","v":441},441,441,441,null,"2028-03-01",{"$f":"AK96","v":2.4965999999999999},2.4965999999999999,{"$f":"AM80","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ97","v":"2028-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-03-01",997.85210420841702,1320.7459306671501,322.89382645873201,962.45370741482998,1224.8197989017699,262.366091486936,98.541482965931905,124.44480881803899,25.9033258521068,237.26492985971899,169.611679440345,-67.6532504193747,90.887775551102195,59.069912811355003,-31.817862739747198,{"$f":"AY97+BB97+BE97+BH97+BK97","v":2387},2898.6921306386498,511.692130638653,null,"2028-03-01",31,2.2627031841460701,70.143798708528195,997.85210420841702,908.85210420841702,{"$f":"Folha!C464","v":89},{"$f":"Folha!E465+Folha!F465","v":2748053.48},281047.51,3029100.99,null,null,null,null,"2028-03-01",1043,1006,103,248,95,2495,null,"2028-03-01",{"$f":"CG97/$CL97","v":0.41803607214428901},0.40320641282565101,4.1282565130260497E-2,9.9398797595190394E-2,3.8076152304609201E-2,1,null,"2028-03-01",{"$f":"$DB97*CO97","v":997.85210420841702},962.45370741482998,98.541482965931905,237.26492985971899,90.887775551102195,2387]
[null,"2028-04-01",{"$f":"C97","v":2276.5566296919601},2466.2696821662898,{"$f":"BW98","v":901.32210188527904},91,2293.95409342109,{"$f":"H97","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2028-04-01",{"$f":"Folha!E473+Folha!E474+Folha!F473+Folha!F474","v":3063303.61},{"$f":"Folha!E475+Folha!F475","v":1595732.54},{"$f":"Folha!E476+Folha!F476","v":310001.09000000003},{"$f":"Folha!E477+Folha!F477","v":516044.7},{"$f":"Folha!E478+Folha!F478","v":229283.68},5714365.6200000001,null,"2028-04-01",{"$f":"N98/G98","v":1335.38139180089},1242.8730793734001,123.79185698772,175.52304544561301,60.046956546592497,2937.6163301542101,null,"2028-04-01",441,{"$f":"AD98","v":441},441,441,441,null,"2028-04-01",{"$f":"AK97","v":2.4965999999999999},2.4965999999999999,{"$f":"AM81","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ98","v":"2028-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-04-01",992.32210188527904,1335.38139180089,343.05928991560899,956.98435619735301,1242.8730793734001,285.88872317604699,97.417569193742494,123.79185698772,26.374287793977398,242.588848776574,175.52304544561301,-67.065803330961401,91.687123947051703,60.046956546592497,-31.640167400459301,{"$f":"AY98+BB98+BE98+BH98+BK98","v":2381},2937.6163301542101,556.61633015421296,null,"2028-04-01",31,2.2501634963385002,69.755068386493505,992.32210188527904,901.32210188527904,{"$f":"Folha!C473","v":91},{"$f":"Folha!E474+Folha!F474","v":2775241.34},288062.27,3063303.61,null,null,null,null,"2028-04-01",1039,1002,102,254,96,2493,null,"2028-04-01",{"$f":"CG98/$CL98","v":0.41676694745286802},0.40192539109506598,4.09145607701564E-2,0.10188527878058599,3.8507821901323701E-2,1,null,"2028-04-01",{"$f":"$DB98*CO98","v":992.32210188527904},956.98435619735301,97.417569193742494,242.588848776574,91.687123947051703,2381]
[null,"2028-05-01",{"$f":"C98","v":2276.5566296919601},2466.2696821662898,{"$f":"BW99","v":898.73654618473904},89,2293.6507239982102,{"$f":"H98","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2028-05-01",{"$f":"Folha!E482+Folha!E483+Folha!F482+Folha!F483","v":3072206.29},{"$f":"Folha!E484+Folha!F484","v":1600015.1},{"$f":"Folha!E485+Folha!F485","v":307882.67},{"$f":"Folha!E486+Folha!F486","v":516128.21},{"$f":"Folha!E487+Folha!F487","v":229950.61},5726182.8799999999,null,"2028-05-01",{"$f":"N99/G99","v":1339.4394612291401},1246.2086499664499,122.945914330938,175.551449825166,60.221618418425699,2944.3670937701199,null,"2028-05-01",441,{"$f":"AD99","v":441},441,441,441,null,"2028-05-01",{"$f":"AK98","v":2.4965999999999999},2.4965999999999999,{"$f":"AM82","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ99","v":"2028-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-05-01",987.73654618473904,1339.4394612291401,351.70291504440303,953.41365461847397,1246.2086499664499,292.79499534797901,98.201606425702806,122.945914330938,24.744307905235001,242.16706827309201,175.551449825166,-66.615618447926295,92.481124497991999,60.221618418425699,-32.259506079566201,{"$f":"AY99+BB99+BE99+BH99+BK99","v":2374},2944.3670937701199,570.36709377012403,null,"2028-05-01",31,2.23976541084975,69.432727736342201,987.73654618473904,898.73654618473904,{"$f":"Folha!C482","v":89},{"$f":"Folha!E483+Folha!F483","v":2787562.79},284643.5,3072206.29,null,null,null,null,"2028-05-01",1036,1000,103,254,97,2490,null,"2028-05-01",{"$f":"CG99/$CL99","v":0.41606425702811201},0.40160642570281102,4.1365461847389602E-2,0.102008032128514,3.8955823293172702E-2,1,null,"2028-05-01",{"$f":"$DB99*CO99","v":987.73654618473904},953.41365461847397,98.201606425702806,242.16706827309201,92.481124497991999,2374]
[null,"2028-06-01",{"$f":"C99","v":2276.5566296919601},2466.2696821662898,{"$f":"BW100","v":893.35211267605598},95,2294.79177054299,{"$f":"H99","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2028-06-01",{"$f":"Folha!E491+Folha!E492+Folha!F491+Folha!F492","v":3033922.2},{"$f":"Folha!E493+Folha!F493","v":1579541.18},{"$f":"Folha!E494+Folha!F494","v":312189.51},{"$f":"Folha!E495+Folha!F495","v":519905.12},{"$f":"Folha!E496+Folha!F496","v":228513.91},5674071.9199999999,null,"2028-06-01",{"$f":"N100/G100","v":1322.0904131454699},1230.26206533564,124.665752546181,176.83609579783899,59.845361972827497,2913.6996887979599,null,"2028-06-01",441,{"$f":"AD100","v":441},441,441,441,null,"2028-06-01",{"$f":"AK99","v":2.4965999999999999},2.4965999999999999,{"$f":"AM83","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ100","v":"2028-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-06-01",988.35211267605598,1322.0904131454699,333.73830046940998,949.2,1230.26206533564,281.06206533564398,98.357746478873196,124.665752546181,26.308006067307598,244.46197183098599,176.83609579783899,-67.625876033147307,92.628169014084506,59.845361972827497,-32.782807041257001,{"$f":"AY100+BB100+BE100+BH100+BK100","v":2373},2913.6996887979599,540.69968879795795,null,"2028-06-01",31,2.24116125323369,69.475998850244295,988.35211267605598,893.35211267605598,{"$f":"Folha!C491","v":95},{"$f":"Folha!E492+Folha!F492","v":2731231.51},302690.69,3033922.2,null,null,null,null,"2028-06-01",1035,994,103,256,97,2485,null,"2028-06-01",{"$f":"CG100/$CL100","v":0.41649899396378298},0.4,4.14486921529175E-2,0.10301810865191099,3.90342052313883E-2,1,null,"2028-06-01",{"$f":"$DB100*CO100","v":988.35211267605598},949.2,98.357746478873196,244.46197183098599,92.628169014084506,2373]
[null,"2028-07-01",{"$f":"C100","v":2276.5566296919601},2466.2696821662898,{"$f":"BW101","v":903.98107890499205},80,2291.9807516830401,{"$f":"H100","v":1283.9062704652799},2504.2122926611601,2940.0395753724501,3818.4063470742399,null,"2028-07-01",{"$f":"Folha!E500+Folha!E501+Folha!F500+Folha!F501","v":2995913.91},{"$f":"Folha!E502+Folha!F502","v":1549555.92},{"$f":"Folha!E503+Folha!F503","v":318385.38},{"$f":"Folha!E504+Folha!F504","v":512304.7},{"$f":"Folha!E505+Folha!F505","v":230579.6},5606739.5099999998,null,"2028-07-01",{"$f":"N101/G101","v":1307.1287391048299},1206.90735425605,127.13993175940401,174.25095372571599,60.3863442078855,2875.8133230538901,null,"2028-07-01",441,{"$f":"AD101","v":441},441,441,441,null,"2028-07-01",{"$f":"AK100","v":2.4965999999999999},2.4965999999999999,{"$f":"AM84","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ101","v":"2028-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-07-01",983.98107890499205,1307.1287391048299,323.14766019984,940.33293075684401,1206.90735425605,266.57442349920302,97.733896940418703,127.13993175940401,29.406034818985301,241.962560386473,174.25095372571599,-67.711606660757198,92.989533011272101,60.3863442078855,-32.603188803386601,{"$f":"AY101+BB101+BE101+BH101+BK101","v":2357},2875.8133230538901,518.81332305388605,null,"2028-07-01",31,2.23124961202946,69.168737972913306,983.98107890499205,903.98107890499205,{"$f":"Folha!C500","v":80},{"$f":"Folha!E501+Folha!F501","v":2742684.17},253229.74,2995913.91,null,null,null,null,"2028-07-01",1037,991,103,255,98,2484,null,"2028-07-01",{"$f":"CG101/$CL101","v":0.41747181964573299},0.398953301127214,4.1465378421900199E-2,0.102657004830918,3.9452495974235099E-2,1,null,"2028-07-01",{"$f":"$DB101*CO101","v":983.98107890499205},940.33293075684401,97.733896940418703,241.962560386473,92.989533011272101,2357]
[null,"2028-08-01",{"$f":"C101*(C17/100*100+1)","v":2377.8633997132501},2576.0186830226899,{"$f":"BW102","v":879.58073654390898},96,2397.3624595912702,{"$f":"H101*(E17/100*100+1)","v":1341.04009950098},2615.6497396845798,{"$f":"J101*(F17/100*100+1)","v":3070.8713364765299},{"$f":"K101*(F17/100*100+1)","v":3988.32542951905},null,"2028-08-01",{"$f":"Folha!E509+Folha!E510+Folha!F509+Folha!F510","v":3158080.25},{"$f":"Folha!E511+Folha!F511","v":1633222.79},{"$f":"Folha!E512+Folha!F512","v":310966.78999999998},{"$f":"Folha!E513+Folha!F513","v":520966.47},{"$f":"Folha!E514+Folha!F514","v":227884.57},5851120.8700000001,null,"2028-08-01",{"$f":"N102/G102","v":1317.31446672375},1217.87766868995,118.88701506245999,169.64776863551299,57.137907632447302,2880.8648267441199,null,"2028-08-01",441,{"$f":"AD102","v":441},441,441,441,null,"2028-08-01",{"$f":"AK101","v":2.4965999999999999},2.4965999999999999,{"$f":"AM85","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ102","v":"2028-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-08-01",975.58073654390898,1317.31446672375,341.73373017983801,936.67138810198298,1217.87766868995,281.20628058796802,96.798866855524096,118.88701506245999,22.088148206935902,243.89518413597699,169.64776863551299,-74.247415500463902,92.053824362606207,57.137907632447302,-34.915916730158898,{"$f":"AY102+BB102+BE102+BH102+BK102","v":2345},2880.8648267441199,535.864826744119,null,"2028-08-01",31,2.21220121665286,68.578237716238505,975.58073654390898,879.58073654390898,{"$f":"Folha!C509","v":96},{"$f":"Folha!E510+Folha!F510","v":2835541.5},322538.75,3158080.25,null,null,null,null,"2028-08-01",1028,987,102,257,97,2471,null,"2028-08-01",{"$f":"CG102/$CL102","v":0.41602590044516402},0.39943342776203999,4.1278834479967601E-2,0.10400647511129101,3.9255362201537802E-2,1,null,"2028-08-01",{"$f":"$DB102*CO102","v":975.58073654390898},936.67138810198298,96.798866855524096,243.89518413597699,92.053824362606207,2345]
[null,"2028-09-01",{"$f":"C102","v":2377.8633997132501},2576.0186830226899,{"$f":"BW103","v":876.94254278728602},86,2395.5605660626402,{"$f":"H102","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2028-09-01",{"$f":"Folha!E518+Folha!E519+Folha!F518+Folha!F519","v":3182726.6},{"$f":"Folha!E520+Folha!F520","v":1660872.66},{"$f":"Folha!E521+Folha!F521","v":328571.36},{"$f":"Folha!E522+Folha!F522","v":537150.89},{"$f":"Folha!E523+Folha!F523","v":241728.36},5951049.8700000001,null,"2028-09-01",{"$f":"N103/G103","v":1328.5936682582601},1238.4958962957401,125.617491904563,174.91807084836,60.608985969620399,2928.23411327654,null,"2028-09-01",441,{"$f":"AD103","v":441},441,441,441,null,"2028-09-01",{"$f":"AK102","v":2.4965999999999999},2.4965999999999999,{"$f":"AM86","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ103","v":"2028-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-09-01",962.94254278728602,1328.5936682582601,365.65112547097402,924.19804400978001,1238.4958962957401,314.29785228595898,96.388753056234705,125.617491904563,29.228738848328302,240.97188264058701,174.91807084836,-66.053811792226597,94.498777506112503,60.608985969620399,-33.889791536492098,{"$f":"AY103+BB103+BE103+BH103+BK103","v":2319},2928.23411327654,609.23411327654196,null,"2028-09-01",31,2.1835431809235502,67.689838608630097,962.94254278728602,876.94254278728602,{"$f":"Folha!C518","v":86},{"$f":"Folha!E519+Folha!F519","v":2888884.75},293841.84999999998,3182726.6,null,null,null,null,"2028-09-01",1019,978,102,255,100,2454,null,"2028-09-01",{"$f":"CG103/$CL103","v":0.41524042379788101},0.398533007334963,4.1564792176039103E-2,0.103911980440098,4.0749796251018697E-2,1,null,"2028-09-01",{"$f":"$DB103*CO103","v":962.94254278728602},924.19804400978001,96.388753056234705,240.97188264058701,94.498777506112503,2319]
[null,"2028-10-01",{"$f":"C103","v":2377.8633997132501},2576.0186830226899,{"$f":"BW104","v":870.72009864364998},90,2396.4265332659202,{"$f":"H103","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2028-10-01",{"$f":"Folha!E527+Folha!E528+Folha!F527+Folha!F528","v":3097237.43},{"$f":"Folha!E529+Folha!F529","v":1599140.75},{"$f":"Folha!E530+Folha!F530","v":324925.3},{"$f":"Folha!E531+Folha!F531","v":529949.65},{"$f":"Folha!E532+Folha!F532","v":246323.42},5797576.5499999998,null,"2028-10-01",{"$f":"N104/G104","v":1292.43996717855},1192.4630371568001,124.223551445073,172.57305563575201,61.761113618480302,2843.4607250346498,null,"2028-10-01",441,{"$f":"AD104","v":441},441,441,441,null,"2028-10-01",{"$f":"AK103","v":2.4965999999999999},2.4965999999999999,{"$f":"AM87","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ104","v":"2028-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-10-01",960.72009864364998,1292.43996717855,331.71986853489801,917.00780928894403,1192.4630371568001,275.455227867855,97.877517468146294,124.223551445073,26.346033976927,241.36785861076899,172.57305563575201,-68.794802975016694,95.026715988491603,61.761113618480302,-33.265602370011301,{"$f":"AY104+BB104+BE104+BH104+BK104","v":2312},2843.4607250346498,531.460725034652,null,"2028-10-01",31,2.17850362504229,67.533612376310998,960.72009864364998,870.72009864364998,{"$f":"Folha!C527","v":90},{"$f":"Folha!E528+Folha!F528","v":2804801.65},292435.78000000003,3097237.43,null,null,null,null,"2028-10-01",1011,965,103,254,100,2433,null,"2028-10-01",{"$f":"CG104/$CL104","v":0.41553637484586903},0.39662967529798598,4.2334566378956003E-2,0.104397862720921,4.1101520756268002E-2,1,null,"2028-10-01",{"$f":"$DB104*CO104","v":960.72009864364998},917.00780928894403,97.877517468146294,241.36785861076899,95.026715988491603,2312]
[null,"2028-11-01",{"$f":"C104","v":2377.8633997132501},2576.0186830226899,{"$f":"BW105","v":875.02397684993798},93,2396.9005741929,{"$f":"H104","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2028-11-01",{"$f":"Folha!E536+Folha!E537+Folha!F536+Folha!F537","v":3139397.58},{"$f":"Folha!E538+Folha!F538","v":1627006.8},{"$f":"Folha!E539+Folha!F539","v":329842.62},{"$f":"Folha!E540+Folha!F540","v":542691.18999999994},{"$f":"Folha!E541+Folha!F541","v":243933.75},5882871.9400000004,null,"2028-11-01",{"$f":"N105/G105","v":1309.7738028024401},1213.2424679958699,126.103512636128,176.72221677078599,61.161947366320099,2887.0039475715498,null,"2028-11-01",441,{"$f":"AD105","v":441},441,441,441,null,"2028-11-01",{"$f":"AK104","v":2.4965999999999999},2.4965999999999999,{"$f":"AM88","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ105","v":"2028-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2028-11-01",968.02397684993798,1309.7738028024401,341.749825952506,924.67961967755298,1213.2424679958699,288.56284831831601,99.210417527904099,126.103512636128,26.893095108224198,244.65481603968601,176.72221677078599,-67.932599268899295,93.4311699049194,61.161947366320099,-32.269222538599301,{"$f":"AY105+BB105+BE105+BH105+BK105","v":2330},2887.0039475715498,557.00394757154697,null,"2028-11-01",31,2.19506570714272,68.047036921424194,968.02397684993798,875.02397684993798,{"$f":"Folha!C536","v":93},{"$f":"Folha!E537+Folha!F537","v":2823505.14},315892.44,3139397.58,null,null,null,null,"2028-11-01",1005,960,103,254,97,2419,null,"2028-11-01",{"$f":"CG105/$CL105","v":0.41546093427036002},0.39685820587019399,4.2579578338156301E-2,0.10500206696982201,4.0099214551467498E-2,1,null,"2028-11-01",{"$f":"$DB105*CO105","v":968.02397684993798},924.67961967755298,99.210417527904099,244.65481603968601,93.4311699049194,2330]
[]
[null,{"$f":"B90","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 6",null,{"$f":"B107","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K107","v":"Ano 6"},null,{"$f":"M107","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S107","v":"Ano 6"},null,{"$f":"U107","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA107","v":"Ano 6"},null,{"$f":"AC107","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH107","v":"Ano 6"},null,{"$f":"AJ107","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO107","v":"Ano 6"},null,{"$f":"AQ107","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV107","v":"Ano 6"},null,{"$f":"AX107","v":"Bacia 4"},{"$f":"BP107","v":"Ano 6"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF90","v":"Bacia 4"},"Qtde. Funcionários Informação Marechal",null,null,null,null,{"$f":"BS107","v":"Ano 6"},null,{"$f":"CN90","v":"Bacia 4"},"Percentual Equivalente Funcionários Informação Marechal",null,null,null,null,{"$f":"CT90","v":"Ano 1"},null,{"$f":"CV90","v":"Bacia 4"},"Qtde. Funcionários Resumo GFIP",null,null,null,null,{"$f":"CT107","v":"Ano 1"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$",null,null,null,null,"Mês","Motoristas","Cobradores",{"$f":"CI91","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CQ91","v":"Controle Oper."},"Manutenção","Administração","Qtde.",null,"Mês","Motoristas","Cobradores",{"$f":"CY91","v":"Controle Oper."},"Manutenção","Administração","Qtde."]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total",null,null,null,null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total",null,null,"Físico","Físico","Físico","Físico","Físico","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas",null,null,null,null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários",null,"Ref.",null,null,null,null,null,"Funcionários"]
[null,{"$f":"DATE(YEAR(B105),MONTH(B105)+1,DAY(B105))","v":"2028-12-01"},{"$f":"C105","v":2377.8633997132501},2576.0186830226899,{"$f":"BW111","v":882.83001658374803},80,{"$f":"IF(C111>0,((C111*E111)+(D111*F111))/(E111+F111),0)","v":2394.3278040127798},{"$f":"H105","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B111","v":"2028-12-01"},{"$f":"Folha!E545+Folha!E546+Folha!F545+Folha!F546","v":3107181.5},{"$f":"Folha!E547+Folha!F547","v":1593951.24},{"$f":"Folha!E548+Folha!F548","v":336195.36},{"$f":"Folha!E549+Folha!F549","v":554461.69999999995},{"$f":"Folha!E550+Folha!F550","v":249360.03},{"$f":"SUM(N111:R111)","v":5841149.8300000001},null,{"$f":"M111","v":"2028-12-01"},{"$f":"N111/G111","v":1297.7260234762},1188.59327218711,128.532255255454,180.555171235595,62.522488299072997,{"$f":"SUM(V111:Z111)","v":2857.9292104534302},null,{"$f":"U111","v":"2028-12-01"},{"$f":"AD105","v":441},{"$f":"AD111","v":441},441,441,441,null,{"$f":"AC111","v":"2028-12-01"},{"$f":"AK105","v":2.4965999999999999},2.4965999999999999,{"$f":"AM94","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ111","v":"2028-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ111","v":"2028-12-01"},{"$f":"CW111","v":962.83001658374803},{"$f":"V111","v":1297.7260234762},{"$f":"AZ111-AY111","v":334.89600689244901},{"$f":"CX111","v":918.45107794361502},{"$f":"W111","v":1188.59327218711},{"$f":"BC111-BB111","v":270.14219424349199},{"$f":"CY111","v":101.299751243781},{"$f":"X111","v":128.532255255454},{"$f":"BF111-BE111","v":27.232504011672901},{"$f":"CZ111","v":248.907960199005},{"$f":"Y111","v":180.555171235595},{"$f":"BI111-BH111","v":-68.352788963410006},{"$f":"DA111","v":95.511194029850699},{"$f":"Z111","v":62.522488299072997},{"$f":"BL111-BK111","v":-32.988705730777703},{"$f":"AY111+BB111+BE111+BH111+BK111","v":2327},2857.9292104534302,{"$f":"BO111-BN111","v":530.929210453427},null,{"$f":"AC111","v":"2028-12-01"},{"$f":"BS105","v":31},{"$f":"AY111/AD111","v":2.1832880194642801},{"$f":"BT111*BS111","v":67.681928603392706},{"$f":"AY111","v":962.83001658374803},{"$f":"BV111-BX111","v":882.83001658374803},{"$f":"Folha!C545","v":80},{"$f":"Folha!E546+Folha!F546","v":2836570.65},{"$f":"N111-BY111","v":270610.84999999998},{"$f":"BY111+BZ111","v":3107181.5},null,null,null,null,{"$f":"DATE(YEAR(CF105),MONTH(CF105)+1,DAY(CF105))","v":"2028-12-01"},998,952,105,258,99,{"$f":"SUM(CG111:CK111)","v":2412},null,{"$f":"DATE(YEAR(CN105),MONTH(CN105)+1,DAY(CN105))","v":"2028-12-01"},{"$f":"CG111/$CL111","v":0.41376451077943599},0.39469320066335001,4.3532338308457701E-2,0.106965174129353,4.1044776119402999E-2,{"$f":"SUM(CO111:CS111)","v":1},null,{"$f":"DATE(YEAR(CV105),MONTH(CV105)+1,DAY(CV105))","v":"2028-12-01"},{"$f":"$DB111*CO111","v":962.83001658374803},918.45107794361502,101.299751243781,248.907960199005,95.511194029850699,2327]
[null,{"$f":"DATE(YEAR(B111),MONTH(B111)+1,DAY(B111))","v":"2029-01-01"},{"$f":"C111","v":2377.8633997132501},2576.0186830226899,{"$f":"BW112","v":856.37545126353803},40,2386.7059124362499,{"$f":"H111","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-01-01",{"$f":"Folha!E554+Folha!F554+Folha!E555+Folha!F555","v":2811647.01},{"$f":"Folha!E556+Folha!F556","v":1453272.57},{"$f":"Folha!E557+Folha!F557","v":325958.82},{"$f":"Folha!E558+Folha!F558","v":531119.92000000004},{"$f":"Folha!E559+Folha!F559","v":247352.51},5369350.8300000001,null,"2029-01-01",{"$f":"N112/G112","v":1178.0450181773699},1083.6906148748101,124.618680802158,172.95414291417299,62.019139202948203,2621.3275959714601,null,"2029-01-01",{"$f":"AD111","v":441},{"$f":"AD112","v":441},441,441,441,null,"2029-01-01",{"$f":"AK111","v":2.4965999999999999},2.4965999999999999,{"$f":"AM95","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ112","v":"2029-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-01-01",896.37545126353803,1178.0450181773699,281.66956691383399,866.31407942238297,1083.6906148748101,217.37653545242799,105.67027677497001,124.618680802158,18.948404027188001,247.778580024067,172.95414291417299,-74.824437109894106,154.861612515042,62.019139202948203,-92.842473312093901,{"$f":"AY112+BB112+BE112+BH112+BK112","v":2271},2621.3275959714601,350.32759597146298,null,"2029-01-01",{"$f":"BS111","v":31},2.0325973951554102,63.010519249817897,896.37545126353803,856.37545126353803,{"$f":"Folha!C554","v":40},{"$f":"Folha!E555+Folha!F555","v":2688355.53},123291.48,2811647.01,null,null,null,null,{"$f":"DATE(YEAR(CF111),MONTH(CF111)+1,DAY(CF111))","v":"2029-01-01"},984,951,116,272,170,2493,null,{"$f":"DATE(YEAR(CN111),MONTH(CN111)+1,DAY(CN111))","v":"2029-01-01"},{"$f":"CG112/$CL112","v":0.39470517448856801},0.38146811070998798,4.6530284797432798E-2,0.109105495387084,6.8190934616927407E-2,1,null,{"$f":"DATE(YEAR(CV111),MONTH(CV111)+1,DAY(CV111))","v":"2029-01-01"},{"$f":"$DB112*CO112","v":896.37545126353803},866.31407942238297,105.67027677497001,247.778580024067,154.861612515042,2271]
[null,"2029-02-01",{"$f":"C112","v":2377.8633997132501},2576.0186830226899,{"$f":"BW113","v":823.14090177133698},77,2394.8140313141498,{"$f":"H112","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-02-01",{"$f":"Folha!E563+Folha!E564+Folha!F563+Folha!F564","v":3001026.69},{"$f":"Folha!E565+Folha!F565","v":1538750.72},{"$f":"Folha!E566+Folha!F566","v":328136.02},{"$f":"Folha!E567+Folha!F567","v":532887.27},{"$f":"Folha!E568+Folha!F568","v":244001.04},5644801.7400000002,null,"2029-02-01",{"$f":"N113/G113","v":1253.1355883000199},1147.4308043231399,125.451055247011,173.529663607277,61.178819108907099,2760.7259305863499,null,"2029-02-01",441,{"$f":"AD113","v":441},441,441,441,null,"2029-02-01",{"$f":"AK112","v":2.4965999999999999},2.4965999999999999,{"$f":"AM96","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ113","v":"2029-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-02-01",900.14090177133698,1253.1355883000199,352.99468652868302,864.50080515297896,1147.4308043231399,282.92999917016198,113.317230273752,125.451055247011,12.133824973258999,290.60386473429998,173.529663607277,-117.074201127023,101.43719806763301,61.178819108907099,-40.2583789587257,{"$f":"AY113+BB113+BE113+BH113+BK113","v":2270},2760.7259305863499,490.72593058635499,null,"2029-02-01",31,2.0411358316810402,63.275210782112097,900.14090177133698,823.14090177133698,{"$f":"Folha!C563","v":77},{"$f":"Folha!E564+Folha!F564","v":2742016.69},259010,3001026.69,null,null,null,null,"2029-02-01",985,946,124,318,111,2484,null,"2029-02-01",{"$f":"CG113/$CL113","v":0.39653784219001598},0.38083735909822902,4.9919484702093397E-2,0.12801932367149799,4.46859903381642E-2,1,null,"2029-02-01",{"$f":"$DB113*CO113","v":900.14090177133698},864.50080515297896,113.317230273752,290.60386473429998,101.43719806763301,2270]
[null,"2029-03-01",{"$f":"C113","v":2377.8633997132501},2576.0186830226899,{"$f":"BW114","v":829.86774193548399},72,2393.6829924704598,{"$f":"H113","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-03-01",{"$f":"Folha!E572+Folha!E573+Folha!F572+Folha!F573","v":3008671.59},{"$f":"Folha!E574+Folha!F574","v":1534591.11},{"$f":"Folha!E575+Folha!F575","v":324113.91999999998},{"$f":"Folha!E576+Folha!F576","v":554445.18999999994},{"$f":"Folha!E577+Folha!F577","v":241458.86},5663280.6699999999,null,"2029-03-01",{"$f":"N114/G114","v":1256.92148854466},1144.3290253371499,123.913349361174,180.549794911356,60.541413750461601,2766.2550719047999,null,"2029-03-01",441,{"$f":"AD114","v":441},441,441,441,null,"2029-03-01",{"$f":"AK113","v":2.4965999999999999},2.4965999999999999,{"$f":"AM97","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ114","v":"2029-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-03-01",901.86774193548399,1256.92148854466,355.05374660917403,864.28991935483896,1144.3290253371499,280.039105982313,111.81693548387101,123.913349361174,12.0964138773034,296.03991935483901,180.549794911356,-115.490124443482,98.985483870967698,60.541413750461601,-38.444070120506197,{"$f":"AY114+BB114+BE114+BH114+BK114","v":2273},2766.2550719047999,493.255071904803,null,"2029-03-01",31,2.0450515690147002,63.396598639455803,901.86774193548399,829.86774193548399,{"$f":"Folha!C572","v":72},{"$f":"Folha!E573+Folha!F573","v":2767497.27},241174.32,3008671.59,null,null,null,null,"2029-03-01",984,943,122,323,108,2480,null,"2029-03-01",{"$f":"CG114/$CL114","v":0.396774193548387},0.38024193548387097,4.9193548387096803E-2,0.130241935483871,4.3548387096774201E-2,1,null,"2029-03-01",{"$f":"$DB114*CO114","v":901.86774193548399},864.28991935483896,111.81693548387101,296.03991935483901,98.985483870967698,2273]
[null,"2029-04-01",{"$f":"C114","v":2377.8633997132501},2576.0186830226899,{"$f":"BW115","v":818.28190630048505},84,2396.31111952428,{"$f":"H114","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-04-01",{"$f":"Folha!E581+Folha!E582+Folha!F581+Folha!F582","v":3087774.34},{"$f":"Folha!E583+Folha!F583","v":1595400.57},{"$f":"Folha!E584+Folha!F584","v":326475.59000000003},{"$f":"Folha!E585+Folha!F585","v":566675.52},{"$f":"Folha!E586+Folha!F586","v":229277.25},5805603.2699999996,null,"2029-04-01",{"$f":"N115/G115","v":1288.55319112862},1189.6740228675201,124.816249303842,184.532485379278,57.487096790807399,2845.0630454700699,null,"2029-04-01",441,{"$f":"AD115","v":441},441,441,441,null,"2029-04-01",{"$f":"AK114","v":2.4965999999999999},2.4965999999999999,{"$f":"AM98","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ115","v":"2029-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-04-01",902.28190630048505,1288.55319112862,386.271284828131,864.61025848142197,1189.6740228675201,325.06376438610101,110.258481421648,124.816249303842,14.5577678821943,299.53554119547698,184.532485379278,-115.003055816198,98.3138126009693,57.487096790807399,-40.8267158101619,{"$f":"AY115+BB115+BE115+BH115+BK115","v":2275},2845.0630454700699,570.06304547006698,null,"2029-04-01",31,2.0459907172346599,63.4257122342744,902.28190630048505,818.28190630048505,{"$f":"Folha!C581","v":84},{"$f":"Folha!E582+Folha!F582","v":2797286.16},290488.18,3087774.34,null,null,null,null,"2029-04-01",982,941,120,326,107,2476,null,"2029-04-01",{"$f":"CG115/$CL115","v":0.39660743134087201},0.380048465266559,4.8465266558966102E-2,0.13166397415185799,4.3214862681744799E-2,1,null,"2029-04-01",{"$f":"$DB115*CO115","v":902.28190630048505},864.61025848142197,110.258481421648,299.53554119547698,98.3138126009693,2275]
[null,"2029-05-01",{"$f":"C115","v":2377.8633997132501},2576.0186830226899,{"$f":"BW116","v":813.54414125200606},84,2396.4084974226198,{"$f":"H115","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-05-01",{"$f":"Folha!E590+Folha!F590+Folha!E591+Folha!F591","v":3077159.23},{"$f":"Folha!E592+Folha!F592","v":1587906.25},{"$f":"Folha!E593+Folha!F593","v":318070.21000000002},{"$f":"Folha!E594+Folha!F594","v":567755.17000000004},{"$f":"Folha!E595+Folha!F595","v":230182.33},5781073.1900000004,null,"2029-05-01",{"$f":"N116/G116","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2029-05-01",441,{"$f":"AD116","v":441},441,441,441,null,"2029-05-01",{"$f":"AK115","v":2.4965999999999999},2.4965999999999999,{"$f":"AM99","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ116","v":"2029-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY116+BB116+BE116+BH116+BK116","v":2280},2832.35766964906,552.35766964906395,null,"2029-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"Folha!C590","v":84},{"$f":"Folha!E591+Folha!F591","v":2787107.19},290052.03999999998,3077159.23,null,null,null,null,"2029-05-01",981,945,122,332,112,2492,null,"2029-05-01",{"$f":"CG116/$CL116","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2029-05-01",{"$f":"$DB116*CO116","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2029-06-01",{"$f":"C116","v":2377.8633997132501},2576.0186830226899,{"$f":"BW117","v":813.54414125200606},84,2396.4084974226198,{"$f":"H116","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-06-01",{"$f":"N116","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2029-06-01",{"$f":"N117/G117","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2029-06-01",441,{"$f":"AD117","v":441},441,441,441,null,"2029-06-01",{"$f":"AK116","v":2.4965999999999999},2.4965999999999999,{"$f":"AM100","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ117","v":"2029-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY117+BB117+BE117+BH117+BK117","v":2280},2832.35766964906,552.35766964906395,null,"2029-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX116","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2029-06-01",{"$f":"CG116","v":981},945,122,332,112,2492,null,"2029-06-01",{"$f":"CG117/$CL117","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2029-06-01",{"$f":"CW116","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,{"$f":"SUM(CW117:DA117)","v":2280}]
[null,"2029-07-01",{"$f":"C117","v":2377.8633997132501},2576.0186830226899,{"$f":"BW118","v":813.54414125200606},84,2396.4084974226198,{"$f":"H117","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-07-01",{"$f":"N117","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2029-07-01",{"$f":"N118/G118","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2029-07-01",441,{"$f":"AD118","v":441},441,441,441,null,"2029-07-01",{"$f":"AK117","v":2.4965999999999999},2.4965999999999999,{"$f":"AM101","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ118","v":"2029-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY118+BB118+BE118+BH118+BK118","v":2280},2832.35766964906,552.35766964906395,null,"2029-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX117","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2029-07-01",{"$f":"CG117","v":981},945,122,332,112,2492,null,"2029-07-01",{"$f":"CG118/$CL118","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2029-07-01",{"$f":"CW117","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2029-08-01",{"$f":"C118","v":2377.8633997132501},2576.0186830226899,{"$f":"BW119","v":813.54414125200606},84,2396.4084974226198,{"$f":"H118","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-08-01",{"$f":"N118","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2029-08-01",{"$f":"N119/G119","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2029-08-01",441,{"$f":"AD119","v":441},441,441,441,null,"2029-08-01",{"$f":"AK118","v":2.4965999999999999},2.4965999999999999,{"$f":"AM102","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ119","v":"2029-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY119+BB119+BE119+BH119+BK119","v":2280},2832.35766964906,552.35766964906395,null,"2029-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX118","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2029-08-01",{"$f":"CG118","v":981},945,122,332,112,2492,null,"2029-08-01",{"$f":"CG119/$CL119","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2029-08-01",{"$f":"CW118","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2029-09-01",{"$f":"C119","v":2377.8633997132501},2576.0186830226899,{"$f":"BW120","v":813.54414125200606},84,2396.4084974226198,{"$f":"H119","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-09-01",{"$f":"N119","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2029-09-01",{"$f":"N120/G120","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2029-09-01",441,{"$f":"AD120","v":441},441,441,441,null,"2029-09-01",{"$f":"AK119","v":2.4965999999999999},2.4965999999999999,{"$f":"AM103","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ120","v":"2029-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY120+BB120+BE120+BH120+BK120","v":2280},2832.35766964906,552.35766964906395,null,"2029-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX119","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2029-09-01",{"$f":"CG119","v":981},945,122,332,112,2492,null,"2029-09-01",{"$f":"CG120/$CL120","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2029-09-01",{"$f":"CW119","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2029-10-01",{"$f":"C120","v":2377.8633997132501},2576.0186830226899,{"$f":"BW121","v":813.54414125200606},84,2396.4084974226198,{"$f":"H120","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-10-01",{"$f":"N120","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2029-10-01",{"$f":"N121/G121","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2029-10-01",441,{"$f":"AD121","v":441},441,441,441,null,"2029-10-01",{"$f":"AK120","v":2.4965999999999999},2.4965999999999999,{"$f":"AM104","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ121","v":"2029-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY121+BB121+BE121+BH121+BK121","v":2280},2832.35766964906,552.35766964906395,null,"2029-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX120","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2029-10-01",{"$f":"CG120","v":981},945,122,332,112,2492,null,"2029-10-01",{"$f":"CG121/$CL121","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2029-10-01",{"$f":"CW120","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[null,"2029-11-01",{"$f":"C121","v":2377.8633997132501},2576.0186830226899,{"$f":"BW122","v":813.54414125200606},84,2396.4084974226198,{"$f":"H121","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2029-11-01",{"$f":"N121","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2029-11-01",{"$f":"N122/G122","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2029-11-01",441,{"$f":"AD122","v":441},441,441,441,null,"2029-11-01",{"$f":"AK121","v":2.4965999999999999},2.4965999999999999,{"$f":"AM105","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ122","v":"2029-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2029-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY122+BB122+BE122+BH122+BK122","v":2280},2832.35766964906,552.35766964906395,null,"2029-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX121","v":84},2787107.19,290052.03999999998,3077159.23,null,null,null,null,"2029-11-01",{"$f":"CG121","v":981},945,122,332,112,2492,null,"2029-11-01",{"$f":"CG122/$CL122","v":0.39365971107544101},0.37921348314606701,4.8956661316211902E-2,0.13322632423756001,4.49438202247191E-2,1,null,"2029-11-01",{"$f":"CW121","v":897.54414125200606},864.60674157303401,111.621187800963,303.75601926163699,102.47191011236001,2280]
[]
[null,{"$f":"B107","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 7",null,{"$f":"B124","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K124","v":"Ano 7"},null,{"$f":"M124","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S124","v":"Ano 7"},null,{"$f":"U124","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA124","v":"Ano 7"},null,{"$f":"AC124","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH124","v":"Ano 7"},null,{"$f":"AJ124","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO124","v":"Ano 7"},null,{"$f":"AQ124","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV124","v":"Ano 7"},null,{"$f":"AX124","v":"Bacia 4"},{"$f":"BP124","v":"Ano 7"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B122),MONTH(B122)+1,DAY(B122))","v":"2029-12-01"},{"$f":"C122","v":2377.8633997132501},2576.0186830226899,{"$f":"BW128","v":813.54414125200606},84,{"$f":"IF(C128>0,((C128*E128)+(D128*F128))/(E128+F128),0)","v":2396.4084974226198},{"$f":"H122","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B128","v":"2029-12-01"},{"$f":"N122","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N128:R128)","v":5781073.1900000004},null,{"$f":"M128","v":"2029-12-01"},{"$f":"N128/G128","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V128:Z128)","v":2832.35766964906},null,{"$f":"U128","v":"2029-12-01"},{"$f":"AD122","v":441},{"$f":"AD128","v":441},441,441,441,null,{"$f":"AC128","v":"2029-12-01"},{"$f":"AK122","v":2.4965999999999999},2.4965999999999999,{"$f":"AM111","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ128","v":"2029-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ128","v":"2029-12-01"},{"$f":"AY122","v":897.54414125200606},{"$f":"V128","v":1284.0712396528099},{"$f":"AZ128-AY128","v":386.52709840080502},{"$f":"BB122","v":864.60674157303401},{"$f":"W128","v":1184.0855844585701},{"$f":"BC128-BB128","v":319.47884288553399},{"$f":"BE122","v":111.621187800963},{"$f":"X128","v":121.60275329462},{"$f":"BF128-BE128","v":9.98156549365663},{"$f":"BH122","v":303.75601926163699},{"$f":"Y128","v":184.884063117875},{"$f":"BI128-BH128","v":-118.87195614376201},{"$f":"BK122","v":102.47191011236001},{"$f":"Z128","v":57.7140291251905},{"$f":"BL128-BK128","v":-44.757880987169102},{"$f":"AY128+BB128+BE128+BH128+BK128","v":2280},2832.35766964906,{"$f":"BO128-BN128","v":552.35766964906395},null,{"$f":"AX128","v":"2029-12-01"},{"$f":"BS122","v":31},{"$f":"AY128/AD128","v":2.03524748583221},{"$f":"BT128*BS128","v":63.092672060798598},{"$f":"AY128","v":897.54414125200606},{"$f":"BV128-BX128","v":813.54414125200606},{"$f":"BX122","v":84},2787107.19,{"$f":"N128-BY128","v":290052.03999999998},{"$f":"BY128+BZ128","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B128),MONTH(B128)+1,DAY(B128))","v":"2030-01-01"},{"$f":"C128","v":2377.8633997132501},2576.0186830226899,{"$f":"BW129","v":813.54414125200606},84,2396.4084974226198,{"$f":"H128","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-01-01",{"$f":"N128","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-01-01",{"$f":"N129/G129","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-01-01",{"$f":"AD128","v":441},{"$f":"AD129","v":441},441,441,441,null,"2030-01-01",{"$f":"AK128","v":2.4965999999999999},2.4965999999999999,{"$f":"AM112","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ129","v":"2030-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-01-01",{"$f":"AY128","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB128","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE128","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH128","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK128","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY129+BB129+BE129+BH129+BK129","v":2280},2832.35766964906,552.35766964906395,null,"2030-01-01",{"$f":"BS128","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX128","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-02-01",{"$f":"C129","v":2377.8633997132501},2576.0186830226899,{"$f":"BW130","v":813.54414125200606},84,2396.4084974226198,{"$f":"H129","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-02-01",{"$f":"N129","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-02-01",{"$f":"N130/G130","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-02-01",441,{"$f":"AD130","v":441},441,441,441,null,"2030-02-01",{"$f":"AK129","v":2.4965999999999999},2.4965999999999999,{"$f":"AM113","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ130","v":"2030-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-02-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY130+BB130+BE130+BH130+BK130","v":2280},2832.35766964906,552.35766964906395,null,"2030-02-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX129","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-03-01",{"$f":"C130","v":2377.8633997132501},2576.0186830226899,{"$f":"BW131","v":813.54414125200606},84,2396.4084974226198,{"$f":"H130","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-03-01",{"$f":"N130","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-03-01",{"$f":"N131/G131","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-03-01",441,{"$f":"AD131","v":441},441,441,441,null,"2030-03-01",{"$f":"AK130","v":2.4965999999999999},2.4965999999999999,{"$f":"AM114","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ131","v":"2030-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY131+BB131+BE131+BH131+BK131","v":2280},2832.35766964906,552.35766964906395,null,"2030-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX130","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-04-01",{"$f":"C131","v":2377.8633997132501},2576.0186830226899,{"$f":"BW132","v":813.54414125200606},84,2396.4084974226198,{"$f":"H131","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-04-01",{"$f":"N131","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-04-01",{"$f":"N132/G132","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-04-01",441,{"$f":"AD132","v":441},441,441,441,null,"2030-04-01",{"$f":"AK131","v":2.4965999999999999},2.4965999999999999,{"$f":"AM115","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ132","v":"2030-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY132+BB132+BE132+BH132+BK132","v":2280},2832.35766964906,552.35766964906395,null,"2030-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX131","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-05-01",{"$f":"C132","v":2377.8633997132501},2576.0186830226899,{"$f":"BW133","v":813.54414125200606},84,2396.4084974226198,{"$f":"H132","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-05-01",{"$f":"N132","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-05-01",{"$f":"N133/G133","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-05-01",441,{"$f":"AD133","v":441},441,441,441,null,"2030-05-01",{"$f":"AK132","v":2.4965999999999999},2.4965999999999999,{"$f":"AM116","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ133","v":"2030-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY133+BB133+BE133+BH133+BK133","v":2280},2832.35766964906,552.35766964906395,null,"2030-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX132","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-06-01",{"$f":"C133","v":2377.8633997132501},2576.0186830226899,{"$f":"BW134","v":813.54414125200606},84,2396.4084974226198,{"$f":"H133","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-06-01",{"$f":"N133","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-06-01",{"$f":"N134/G134","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-06-01",441,{"$f":"AD134","v":441},441,441,441,null,"2030-06-01",{"$f":"AK133","v":2.4965999999999999},2.4965999999999999,{"$f":"AM117","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ134","v":"2030-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY134+BB134+BE134+BH134+BK134","v":2280},2832.35766964906,552.35766964906395,null,"2030-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX133","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-07-01",{"$f":"C134","v":2377.8633997132501},2576.0186830226899,{"$f":"BW135","v":813.54414125200606},84,2396.4084974226198,{"$f":"H134","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-07-01",{"$f":"N134","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-07-01",{"$f":"N135/G135","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-07-01",441,{"$f":"AD135","v":441},441,441,441,null,"2030-07-01",{"$f":"AK134","v":2.4965999999999999},2.4965999999999999,{"$f":"AM118","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ135","v":"2030-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY135+BB135+BE135+BH135+BK135","v":2280},2832.35766964906,552.35766964906395,null,"2030-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX134","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-08-01",{"$f":"C135","v":2377.8633997132501},2576.0186830226899,{"$f":"BW136","v":813.54414125200606},84,2396.4084974226198,{"$f":"H135","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-08-01",{"$f":"N135","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-08-01",{"$f":"N136/G136","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-08-01",441,{"$f":"AD136","v":441},441,441,441,null,"2030-08-01",{"$f":"AK135","v":2.4965999999999999},2.4965999999999999,{"$f":"AM119","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ136","v":"2030-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY136+BB136+BE136+BH136+BK136","v":2280},2832.35766964906,552.35766964906395,null,"2030-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX135","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-09-01",{"$f":"C136","v":2377.8633997132501},2576.0186830226899,{"$f":"BW137","v":813.54414125200606},84,2396.4084974226198,{"$f":"H136","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-09-01",{"$f":"N136","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-09-01",{"$f":"N137/G137","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-09-01",441,{"$f":"AD137","v":441},441,441,441,null,"2030-09-01",{"$f":"AK136","v":2.4965999999999999},2.4965999999999999,{"$f":"AM120","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ137","v":"2030-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY137+BB137+BE137+BH137+BK137","v":2280},2832.35766964906,552.35766964906395,null,"2030-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX136","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-10-01",{"$f":"C137","v":2377.8633997132501},2576.0186830226899,{"$f":"BW138","v":813.54414125200606},84,2396.4084974226198,{"$f":"H137","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-10-01",{"$f":"N137","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-10-01",{"$f":"N138/G138","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-10-01",441,{"$f":"AD138","v":441},441,441,441,null,"2030-10-01",{"$f":"AK137","v":2.4965999999999999},2.4965999999999999,{"$f":"AM121","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ138","v":"2030-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY138+BB138+BE138+BH138+BK138","v":2280},2832.35766964906,552.35766964906395,null,"2030-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX137","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2030-11-01",{"$f":"C138","v":2377.8633997132501},2576.0186830226899,{"$f":"BW139","v":813.54414125200606},84,2396.4084974226198,{"$f":"H138","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2030-11-01",{"$f":"N138","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2030-11-01",{"$f":"N139/G139","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2030-11-01",441,{"$f":"AD139","v":441},441,441,441,null,"2030-11-01",{"$f":"AK138","v":2.4965999999999999},2.4965999999999999,{"$f":"AM122","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ139","v":"2030-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2030-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY139+BB139+BE139+BH139+BK139","v":2280},2832.35766964906,552.35766964906395,null,"2030-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX138","v":84},2787107.19,290052.03999999998,3077159.23]
[]
[null,{"$f":"B124","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 8",null,{"$f":"B141","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K141","v":"Ano 8"},null,{"$f":"M141","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S141","v":"Ano 8"},null,{"$f":"U141","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA141","v":"Ano 8"},null,{"$f":"AC141","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH141","v":"Ano 8"},null,{"$f":"AJ141","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO141","v":"Ano 8"},null,{"$f":"AQ141","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV141","v":"Ano 8"},null,{"$f":"AX141","v":"Bacia 4"},{"$f":"BP141","v":"Ano 8"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B139),MONTH(B139)+1,DAY(B139))","v":"2030-12-01"},{"$f":"C139","v":2377.8633997132501},2576.0186830226899,{"$f":"BW145","v":813.54414125200606},84,{"$f":"IF(C145>0,((C145*E145)+(D145*F145))/(E145+F145),0)","v":2396.4084974226198},{"$f":"H139","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B145","v":"2030-12-01"},{"$f":"N139","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N145:R145)","v":5781073.1900000004},null,{"$f":"M145","v":"2030-12-01"},{"$f":"N145/G145","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V145:Z145)","v":2832.35766964906},null,{"$f":"U145","v":"2030-12-01"},{"$f":"AD139","v":441},{"$f":"AD145","v":441},441,441,441,null,{"$f":"AC145","v":"2030-12-01"},{"$f":"AK139","v":2.4965999999999999},2.4965999999999999,{"$f":"AM128","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ145","v":"2030-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ145","v":"2030-12-01"},{"$f":"AY139","v":897.54414125200606},{"$f":"V145","v":1284.0712396528099},{"$f":"AZ145-AY145","v":386.52709840080502},{"$f":"BB139","v":864.60674157303401},{"$f":"W145","v":1184.0855844585701},{"$f":"BC145-BB145","v":319.47884288553399},{"$f":"BE139","v":111.621187800963},{"$f":"X145","v":121.60275329462},{"$f":"BF145-BE145","v":9.98156549365663},{"$f":"BH139","v":303.75601926163699},{"$f":"Y145","v":184.884063117875},{"$f":"BI145-BH145","v":-118.87195614376201},{"$f":"BK139","v":102.47191011236001},{"$f":"Z145","v":57.7140291251905},{"$f":"BL145-BK145","v":-44.757880987169102},{"$f":"AY145+BB145+BE145+BH145+BK145","v":2280},2832.35766964906,{"$f":"BO145-BN145","v":552.35766964906395},null,{"$f":"AX145","v":"2030-12-01"},{"$f":"BS139","v":31},{"$f":"AY145/AD145","v":2.03524748583221},{"$f":"BT145*BS145","v":63.092672060798598},{"$f":"AY145","v":897.54414125200606},{"$f":"BV145-BX145","v":813.54414125200606},{"$f":"BX139","v":84},2787107.19,{"$f":"N145-BY145","v":290052.03999999998},{"$f":"BY145+BZ145","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B145),MONTH(B145)+1,DAY(B145))","v":"2031-01-01"},{"$f":"C145","v":2377.8633997132501},2576.0186830226899,{"$f":"BW146","v":813.54414125200606},84,2396.4084974226198,{"$f":"H145","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-01-01",{"$f":"N145","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-01-01",{"$f":"N146/G146","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-01-01",{"$f":"AD145","v":441},{"$f":"AD146","v":441},441,441,441,null,"2031-01-01",{"$f":"AK145","v":2.4965999999999999},2.4965999999999999,{"$f":"AM129","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ146","v":"2031-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-01-01",{"$f":"AY145","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB145","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE145","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH145","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK145","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY146+BB146+BE146+BH146+BK146","v":2280},2832.35766964906,552.35766964906395,null,"2031-01-01",{"$f":"BS145","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX145","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-02-01",{"$f":"C146","v":2377.8633997132501},2576.0186830226899,{"$f":"BW147","v":813.54414125200606},84,2396.4084974226198,{"$f":"H146","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-02-01",{"$f":"N146","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-02-01",{"$f":"N147/G147","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-02-01",441,{"$f":"AD147","v":441},441,441,441,null,"2031-02-01",{"$f":"AK146","v":2.4965999999999999},2.4965999999999999,{"$f":"AM130","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ147","v":"2031-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-02-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY147+BB147+BE147+BH147+BK147","v":2280},2832.35766964906,552.35766964906395,null,"2031-02-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX146","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-03-01",{"$f":"C147","v":2377.8633997132501},2576.0186830226899,{"$f":"BW148","v":813.54414125200606},84,2396.4084974226198,{"$f":"H147","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-03-01",{"$f":"N147","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-03-01",{"$f":"N148/G148","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-03-01",441,{"$f":"AD148","v":441},441,441,441,null,"2031-03-01",{"$f":"AK147","v":2.4965999999999999},2.4965999999999999,{"$f":"AM131","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ148","v":"2031-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY148+BB148+BE148+BH148+BK148","v":2280},2832.35766964906,552.35766964906395,null,"2031-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX147","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-04-01",{"$f":"C148","v":2377.8633997132501},2576.0186830226899,{"$f":"BW149","v":813.54414125200606},84,2396.4084974226198,{"$f":"H148","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-04-01",{"$f":"N148","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-04-01",{"$f":"N149/G149","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-04-01",441,{"$f":"AD149","v":441},441,441,441,null,"2031-04-01",{"$f":"AK148","v":2.4965999999999999},2.4965999999999999,{"$f":"AM132","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ149","v":"2031-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY149+BB149+BE149+BH149+BK149","v":2280},2832.35766964906,552.35766964906395,null,"2031-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX148","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-05-01",{"$f":"C149","v":2377.8633997132501},2576.0186830226899,{"$f":"BW150","v":813.54414125200606},84,2396.4084974226198,{"$f":"H149","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-05-01",{"$f":"N149","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-05-01",{"$f":"N150/G150","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-05-01",441,{"$f":"AD150","v":441},441,441,441,null,"2031-05-01",{"$f":"AK149","v":2.4965999999999999},2.4965999999999999,{"$f":"AM133","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ150","v":"2031-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY150+BB150+BE150+BH150+BK150","v":2280},2832.35766964906,552.35766964906395,null,"2031-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX149","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-06-01",{"$f":"C150","v":2377.8633997132501},2576.0186830226899,{"$f":"BW151","v":813.54414125200606},84,2396.4084974226198,{"$f":"H150","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-06-01",{"$f":"N150","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-06-01",{"$f":"N151/G151","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-06-01",441,{"$f":"AD151","v":441},441,441,441,null,"2031-06-01",{"$f":"AK150","v":2.4965999999999999},2.4965999999999999,{"$f":"AM134","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ151","v":"2031-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY151+BB151+BE151+BH151+BK151","v":2280},2832.35766964906,552.35766964906395,null,"2031-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX150","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-07-01",{"$f":"C151","v":2377.8633997132501},2576.0186830226899,{"$f":"BW152","v":813.54414125200606},84,2396.4084974226198,{"$f":"H151","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-07-01",{"$f":"N151","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-07-01",{"$f":"N152/G152","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-07-01",441,{"$f":"AD152","v":441},441,441,441,null,"2031-07-01",{"$f":"AK151","v":2.4965999999999999},2.4965999999999999,{"$f":"AM135","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ152","v":"2031-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY152+BB152+BE152+BH152+BK152","v":2280},2832.35766964906,552.35766964906395,null,"2031-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX151","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-08-01",{"$f":"C152","v":2377.8633997132501},2576.0186830226899,{"$f":"BW153","v":813.54414125200606},84,2396.4084974226198,{"$f":"H152","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-08-01",{"$f":"N152","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-08-01",{"$f":"N153/G153","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-08-01",441,{"$f":"AD153","v":441},441,441,441,null,"2031-08-01",{"$f":"AK152","v":2.4965999999999999},2.4965999999999999,{"$f":"AM136","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ153","v":"2031-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY153+BB153+BE153+BH153+BK153","v":2280},2832.35766964906,552.35766964906395,null,"2031-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX152","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-09-01",{"$f":"C153","v":2377.8633997132501},2576.0186830226899,{"$f":"BW154","v":813.54414125200606},84,2396.4084974226198,{"$f":"H153","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-09-01",{"$f":"N153","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-09-01",{"$f":"N154/G154","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-09-01",441,{"$f":"AD154","v":441},441,441,441,null,"2031-09-01",{"$f":"AK153","v":2.4965999999999999},2.4965999999999999,{"$f":"AM137","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ154","v":"2031-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY154+BB154+BE154+BH154+BK154","v":2280},2832.35766964906,552.35766964906395,null,"2031-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX153","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-10-01",{"$f":"C154","v":2377.8633997132501},2576.0186830226899,{"$f":"BW155","v":813.54414125200606},84,2396.4084974226198,{"$f":"H154","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-10-01",{"$f":"N154","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-10-01",{"$f":"N155/G155","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-10-01",441,{"$f":"AD155","v":441},441,441,441,null,"2031-10-01",{"$f":"AK154","v":2.4965999999999999},2.4965999999999999,{"$f":"AM138","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ155","v":"2031-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY155+BB155+BE155+BH155+BK155","v":2280},2832.35766964906,552.35766964906395,null,"2031-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX154","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2031-11-01",{"$f":"C155","v":2377.8633997132501},2576.0186830226899,{"$f":"BW156","v":813.54414125200606},84,2396.4084974226198,{"$f":"H155","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2031-11-01",{"$f":"N155","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2031-11-01",{"$f":"N156/G156","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2031-11-01",441,{"$f":"AD156","v":441},441,441,441,null,"2031-11-01",{"$f":"AK155","v":2.4965999999999999},2.4965999999999999,{"$f":"AM139","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ156","v":"2031-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2031-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY156+BB156+BE156+BH156+BK156","v":2280},2832.35766964906,552.35766964906395,null,"2031-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX155","v":84},2787107.19,290052.03999999998,3077159.23]
[]
[null,{"$f":"B141","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 9",null,{"$f":"B158","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K158","v":"Ano 9"},null,{"$f":"M158","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S158","v":"Ano 9"},null,{"$f":"U158","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA158","v":"Ano 9"},null,{"$f":"AC158","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH158","v":"Ano 9"},null,{"$f":"AJ158","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO158","v":"Ano 9"},null,{"$f":"AQ158","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV158","v":"Ano 9"},null,{"$f":"AX158","v":"Bacia 4"},{"$f":"BP158","v":"Ano 9"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B156),MONTH(B156)+1,DAY(B156))","v":"2031-12-01"},{"$f":"C156","v":2377.8633997132501},2576.0186830226899,{"$f":"BW162","v":813.54414125200606},84,{"$f":"IF(C162>0,((C162*E162)+(D162*F162))/(E162+F162),0)","v":2396.4084974226198},{"$f":"H156","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B162","v":"2031-12-01"},{"$f":"N156","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N162:R162)","v":5781073.1900000004},null,{"$f":"M162","v":"2031-12-01"},{"$f":"N162/G162","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V162:Z162)","v":2832.35766964906},null,{"$f":"U162","v":"2031-12-01"},{"$f":"AD156","v":441},{"$f":"AD162","v":441},441,441,441,null,{"$f":"AC162","v":"2031-12-01"},{"$f":"AK156","v":2.4965999999999999},2.4965999999999999,{"$f":"AM145","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ162","v":"2031-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ162","v":"2031-12-01"},{"$f":"AY156","v":897.54414125200606},{"$f":"V162","v":1284.0712396528099},{"$f":"AZ162-AY162","v":386.52709840080502},{"$f":"BB156","v":864.60674157303401},{"$f":"W162","v":1184.0855844585701},{"$f":"BC162-BB162","v":319.47884288553399},{"$f":"BE156","v":111.621187800963},{"$f":"X162","v":121.60275329462},{"$f":"BF162-BE162","v":9.98156549365663},{"$f":"BH156","v":303.75601926163699},{"$f":"Y162","v":184.884063117875},{"$f":"BI162-BH162","v":-118.87195614376201},{"$f":"BK156","v":102.47191011236001},{"$f":"Z162","v":57.7140291251905},{"$f":"BL162-BK162","v":-44.757880987169102},{"$f":"AY162+BB162+BE162+BH162+BK162","v":2280},2832.35766964906,{"$f":"BO162-BN162","v":552.35766964906395},null,{"$f":"AX162","v":"2031-12-01"},{"$f":"BS156","v":31},{"$f":"AY162/AD162","v":2.03524748583221},{"$f":"BT162*BS162","v":63.092672060798598},{"$f":"AY162","v":897.54414125200606},{"$f":"BV162-BX162","v":813.54414125200606},{"$f":"BX156","v":84},2787107.19,{"$f":"N162-BY162","v":290052.03999999998},{"$f":"BY162+BZ162","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B162),MONTH(B162)+1,DAY(B162))","v":"2032-01-01"},{"$f":"C162","v":2377.8633997132501},2576.0186830226899,{"$f":"BW163","v":813.54414125200606},84,2396.4084974226198,{"$f":"H162","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-01-01",{"$f":"N162","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-01-01",{"$f":"N163/G163","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-01-01",{"$f":"AD162","v":441},{"$f":"AD163","v":441},441,441,441,null,"2032-01-01",{"$f":"AK162","v":2.4965999999999999},2.4965999999999999,{"$f":"AM146","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ163","v":"2032-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-01-01",{"$f":"AY162","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB162","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE162","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH162","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK162","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY163+BB163+BE163+BH163+BK163","v":2280},2832.35766964906,552.35766964906395,null,"2032-01-01",{"$f":"BS162","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX162","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-02-01",{"$f":"C163","v":2377.8633997132501},2576.0186830226899,{"$f":"BW164","v":813.54414125200606},84,2396.4084974226198,{"$f":"H163","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-02-01",{"$f":"N163","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-02-01",{"$f":"N164/G164","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-02-01",441,{"$f":"AD164","v":441},441,441,441,null,"2032-02-01",{"$f":"AK163","v":2.4965999999999999},2.4965999999999999,{"$f":"AM147","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ164","v":"2032-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-02-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY164+BB164+BE164+BH164+BK164","v":2280},2832.35766964906,552.35766964906395,null,"2032-02-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX163","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-03-01",{"$f":"C164","v":2377.8633997132501},2576.0186830226899,{"$f":"BW165","v":813.54414125200606},84,2396.4084974226198,{"$f":"H164","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-03-01",{"$f":"N164","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-03-01",{"$f":"N165/G165","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-03-01",441,{"$f":"AD165","v":441},441,441,441,null,"2032-03-01",{"$f":"AK164","v":2.4965999999999999},2.4965999999999999,{"$f":"AM148","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ165","v":"2032-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY165+BB165+BE165+BH165+BK165","v":2280},2832.35766964906,552.35766964906395,null,"2032-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX164","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-04-01",{"$f":"C165","v":2377.8633997132501},2576.0186830226899,{"$f":"BW166","v":813.54414125200606},84,2396.4084974226198,{"$f":"H165","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-04-01",{"$f":"N165","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-04-01",{"$f":"N166/G166","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-04-01",441,{"$f":"AD166","v":441},441,441,441,null,"2032-04-01",{"$f":"AK165","v":2.4965999999999999},2.4965999999999999,{"$f":"AM149","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ166","v":"2032-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY166+BB166+BE166+BH166+BK166","v":2280},2832.35766964906,552.35766964906395,null,"2032-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX165","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-05-01",{"$f":"C166","v":2377.8633997132501},2576.0186830226899,{"$f":"BW167","v":813.54414125200606},84,2396.4084974226198,{"$f":"H166","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-05-01",{"$f":"N166","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-05-01",{"$f":"N167/G167","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-05-01",441,{"$f":"AD167","v":441},441,441,441,null,"2032-05-01",{"$f":"AK166","v":2.4965999999999999},2.4965999999999999,{"$f":"AM150","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ167","v":"2032-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY167+BB167+BE167+BH167+BK167","v":2280},2832.35766964906,552.35766964906395,null,"2032-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX166","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-06-01",{"$f":"C167","v":2377.8633997132501},2576.0186830226899,{"$f":"BW168","v":813.54414125200606},84,2396.4084974226198,{"$f":"H167","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-06-01",{"$f":"N167","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-06-01",{"$f":"N168/G168","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-06-01",441,{"$f":"AD168","v":441},441,441,441,null,"2032-06-01",{"$f":"AK167","v":2.4965999999999999},2.4965999999999999,{"$f":"AM151","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ168","v":"2032-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY168+BB168+BE168+BH168+BK168","v":2280},2832.35766964906,552.35766964906395,null,"2032-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX167","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-07-01",{"$f":"C168","v":2377.8633997132501},2576.0186830226899,{"$f":"BW169","v":813.54414125200606},84,2396.4084974226198,{"$f":"H168","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-07-01",{"$f":"N168","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-07-01",{"$f":"N169/G169","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-07-01",441,{"$f":"AD169","v":441},441,441,441,null,"2022-07-01",{"$f":"AK168","v":2.4965999999999999},2.4965999999999999,{"$f":"AM152","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ169","v":"2022-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2022-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY169+BB169+BE169+BH169+BK169","v":2280},2832.35766964906,552.35766964906395,null,"2022-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX168","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-08-01",{"$f":"C169","v":2377.8633997132501},2576.0186830226899,{"$f":"BW170","v":813.54414125200606},84,2396.4084974226198,{"$f":"H169","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-08-01",{"$f":"N169","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-08-01",{"$f":"N170/G170","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-08-01",441,{"$f":"AD170","v":441},441,441,441,null,{"$f":"AC170","v":"2032-08-01"},{"$f":"AK169","v":2.4965999999999999},2.4965999999999999,{"$f":"AM153","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ170","v":"2032-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY170+BB170+BE170+BH170+BK170","v":2280},2832.35766964906,552.35766964906395,null,"2032-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX169","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-09-01",{"$f":"C170","v":2377.8633997132501},2576.0186830226899,{"$f":"BW171","v":813.54414125200606},84,2396.4084974226198,{"$f":"H170","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-09-01",{"$f":"N170","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-09-01",{"$f":"N171/G171","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-09-01",441,{"$f":"AD171","v":441},441,441,441,null,"2032-09-01",{"$f":"AK170","v":2.4965999999999999},2.4965999999999999,{"$f":"AM154","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ171","v":"2032-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY171+BB171+BE171+BH171+BK171","v":2280},2832.35766964906,552.35766964906395,null,"2032-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX170","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-10-01",{"$f":"C171","v":2377.8633997132501},2576.0186830226899,{"$f":"BW172","v":813.54414125200606},84,2396.4084974226198,{"$f":"H171","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-10-01",{"$f":"N171","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-10-01",{"$f":"N172/G172","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-10-01",441,{"$f":"AD172","v":441},441,441,441,null,"2032-10-01",{"$f":"AK171","v":2.4965999999999999},2.4965999999999999,{"$f":"AM155","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ172","v":"2032-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY172+BB172+BE172+BH172+BK172","v":2280},2832.35766964906,552.35766964906395,null,"2032-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX171","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2032-11-01",{"$f":"C172","v":2377.8633997132501},2576.0186830226899,{"$f":"BW173","v":813.54414125200606},84,2396.4084974226198,{"$f":"H172","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2032-11-01",{"$f":"N172","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2032-11-01",{"$f":"N173/G173","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2032-11-01",441,{"$f":"AD173","v":441},441,441,441,null,"2032-11-01",{"$f":"AK172","v":2.4965999999999999},2.4965999999999999,{"$f":"AM156","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ173","v":"2032-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2032-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY173+BB173+BE173+BH173+BK173","v":2280},2832.35766964906,552.35766964906395,null,"2032-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX172","v":84},2787107.19,290052.03999999998,3077159.23]
[]
[null,{"$f":"B158","v":"Bacia 4"},"R$ da Licitação corrigidos nos Dissídios Coletivos",null,null,null,null,null,null,null,"Ano 10",null,{"$f":"B175","v":"Bacia 4"},"R$ Salário Total Com Horas Extras e Adicional Noturno Pago Por Função (Sem inclusão de Encargos Sociais) - Valor de GFIP",null,null,null,null,{"$f":"K175","v":"Ano 10"},null,{"$f":"M175","v":"Bacia 4"},"Quantidade de Funcionários - Cálculo pela Folha",null,null,null,null,{"$f":"S175","v":"Ano 10"},null,{"$f":"U175","v":"Bacia 4"},"Quantidade de Frota Operacional",null,null,null,{"$f":"AA175","v":"Ano 10"},null,{"$f":"AC175","v":"Bacia 4"},"FU POR FUNÇÃO",null,null,null,{"$f":"AH175","v":"Ano 10"},null,{"$f":"AJ175","v":"Bacia 4"},"FU FÍSICO PARA BENEFÍCIOS",null,null,null,{"$f":"AO175","v":"Ano 10"},null,{"$f":"AQ175","v":"Bacia 4"},"Qtde. Funcionários - FÍSICO para Benefícios e FOLHA para Salários base de cálculo dos Enc.Sociais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV175","v":"Ano 10"},null,{"$f":"AX175","v":"Bacia 4"},{"$f":"BP175","v":"Ano 10"}]
[null,"Mês","R$ Salário Médio da Função (Sem Encargos)",null,null,null,null,null,null,null,null,null,"Mês",null,null,null,null,null,null,null,"Mês","Inclusas todas as Horas Extras",null,null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","CÁLCULO SOBRE A FOLHA DE PAGAMENTO",null,null,null,null,null,"Mês",null,null,null,null,null,null,"Mês","Motoristas",null,null,"Cobradores",null,null,"Controle Operacional",null,null,"Manutenção",null,null,"Administração",null,null,"Total Geral",null,null,null,"Mês","Cálculo Mot.Articulados",null,null,"Qtde. Física de Motoristas",null,null,"Cálculo R$ Mot.Artic.",null,"R$"]
[null,null,"Motoristas",null,"Qtde.Física de Mot.",null,"R$ Salário","Cobradores","Controle","Manu-","Admi-",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração","R$",null,null,"Motoristas","Cobradores","Controle","Manutenção","Administração","Qtde.",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"de","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha","Físico","Folha","Dif.Folha",null,"de","Frota","FU físico","Mot.","Mot.","Mot.","Mot.","R$ Mot.","R$ Mot.","Total"]
[null,"Ref.","Diversos","Artic.","Div.","Artic.","Médio Mot.",null,"Operacional","tenção","nistração",null,"Ref.","Diversos",null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,"Total",null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"Operacional",null,null,null,"Ref.",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,null,"(-) Físico",null,"Ref.","Artic.","Mot.Div.","Artic.","Total","Diversos","Artic.","Diversos","Articulados","Motoristas"]
[null,{"$f":"DATE(YEAR(B173),MONTH(B173)+1,DAY(B173))","v":"2032-12-01"},{"$f":"C173","v":2377.8633997132501},2576.0186830226899,{"$f":"BW179","v":813.54414125200606},84,{"$f":"IF(C179>0,((C179*E179)+(D179*F179))/(E179+F179),0)","v":2396.4084974226198},{"$f":"H173","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,{"$f":"B179","v":"2032-12-01"},{"$f":"N173","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,{"$f":"SUM(N179:R179)","v":5781073.1900000004},null,{"$f":"M179","v":"2032-12-01"},{"$f":"N179/G179","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,{"$f":"SUM(V179:Z179)","v":2832.35766964906},null,{"$f":"U179","v":"2032-12-01"},{"$f":"AD173","v":441},{"$f":"AD179","v":441},441,441,441,null,{"$f":"AC179","v":"2032-12-01"},{"$f":"AK173","v":2.4965999999999999},2.4965999999999999,{"$f":"AM162","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ179","v":"2032-12-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,{"$f":"AQ179","v":"2032-12-01"},{"$f":"AY173","v":897.54414125200606},{"$f":"V179","v":1284.0712396528099},{"$f":"AZ179-AY179","v":386.52709840080502},{"$f":"BB173","v":864.60674157303401},{"$f":"W179","v":1184.0855844585701},{"$f":"BC179-BB179","v":319.47884288553399},{"$f":"BE173","v":111.621187800963},{"$f":"X179","v":121.60275329462},{"$f":"BF179-BE179","v":9.98156549365663},{"$f":"BH173","v":303.75601926163699},{"$f":"Y179","v":184.884063117875},{"$f":"BI179-BH179","v":-118.87195614376201},{"$f":"BK173","v":102.47191011236001},{"$f":"Z179","v":57.7140291251905},{"$f":"BL179-BK179","v":-44.757880987169102},{"$f":"AY179+BB179+BE179+BH179+BK179","v":2280},2832.35766964906,{"$f":"BO179-BN179","v":552.35766964906395},null,{"$f":"AX179","v":"2032-12-01"},{"$f":"BS173","v":31},{"$f":"AY179/AD179","v":2.03524748583221},{"$f":"BT179*BS179","v":63.092672060798598},{"$f":"AY179","v":897.54414125200606},{"$f":"BV179-BX179","v":813.54414125200606},{"$f":"BX173","v":84},2787107.19,{"$f":"N179-BY179","v":290052.03999999998},{"$f":"BY179+BZ179","v":3077159.23}]
[null,{"$f":"DATE(YEAR(B179),MONTH(B179)+1,DAY(B179))","v":"2033-01-01"},{"$f":"C179","v":2377.8633997132501},2576.0186830226899,{"$f":"BW180","v":813.54414125200606},84,2396.4084974226198,{"$f":"H179","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-01-01",{"$f":"N179","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-01-01",{"$f":"N180/G180","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-01-01",{"$f":"AD179","v":441},{"$f":"AD180","v":441},441,441,441,null,"2033-01-01",{"$f":"AK179","v":2.4965999999999999},2.4965999999999999,{"$f":"AM163","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ180","v":"2033-01-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-01-01",{"$f":"AY179","v":897.54414125200606},1284.0712396528099,386.52709840080502,{"$f":"BB179","v":864.60674157303401},1184.0855844585701,319.47884288553399,{"$f":"BE179","v":111.621187800963},121.60275329462,9.98156549365663,{"$f":"BH179","v":303.75601926163699},184.884063117875,-118.87195614376201,{"$f":"BK179","v":102.47191011236001},57.7140291251905,-44.757880987169102,{"$f":"AY180+BB180+BE180+BH180+BK180","v":2280},2832.35766964906,552.35766964906395,null,"2033-01-01",{"$f":"BS179","v":31},2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX179","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-02-01",{"$f":"C180","v":2377.8633997132501},2576.0186830226899,{"$f":"BW181","v":813.54414125200606},84,2396.4084974226198,{"$f":"H180","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-02-01",{"$f":"N180","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-02-01",{"$f":"N181/G181","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-02-01",441,{"$f":"AD181","v":441},441,441,441,null,"2033-02-01",{"$f":"AK180","v":2.4965999999999999},2.4965999999999999,{"$f":"AM164","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ181","v":"2033-02-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-02-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY181+BB181+BE181+BH181+BK181","v":2280},2832.35766964906,552.35766964906395,null,"2033-02-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX180","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-03-01",{"$f":"C181","v":2377.8633997132501},2576.0186830226899,{"$f":"BW182","v":813.54414125200606},84,2396.4084974226198,{"$f":"H181","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-03-01",{"$f":"N181","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-03-01",{"$f":"N182/G182","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-03-01",441,{"$f":"AD182","v":441},441,441,441,null,"2033-03-01",{"$f":"AK181","v":2.4965999999999999},2.4965999999999999,{"$f":"AM165","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ182","v":"2033-03-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-03-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY182+BB182+BE182+BH182+BK182","v":2280},2832.35766964906,552.35766964906395,null,"2033-03-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX181","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-04-01",{"$f":"C182","v":2377.8633997132501},2576.0186830226899,{"$f":"BW183","v":813.54414125200606},84,2396.4084974226198,{"$f":"H182","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-04-01",{"$f":"N182","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-04-01",{"$f":"N183/G183","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-04-01",441,{"$f":"AD183","v":441},441,441,441,null,"2033-04-01",{"$f":"AK182","v":2.4965999999999999},2.4965999999999999,{"$f":"AM166","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ183","v":"2033-04-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-04-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY183+BB183+BE183+BH183+BK183","v":2280},2832.35766964906,552.35766964906395,null,"2033-04-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX182","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-05-01",{"$f":"C183","v":2377.8633997132501},2576.0186830226899,{"$f":"BW184","v":813.54414125200606},84,2396.4084974226198,{"$f":"H183","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-05-01",{"$f":"N183","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-05-01",{"$f":"N184/G184","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-05-01",441,{"$f":"AD184","v":441},441,441,441,null,"2033-05-01",{"$f":"AK183","v":2.4965999999999999},2.4965999999999999,{"$f":"AM167","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ184","v":"2033-05-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-05-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY184+BB184+BE184+BH184+BK184","v":2280},2832.35766964906,552.35766964906395,null,"2033-05-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX183","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-06-01",{"$f":"C184","v":2377.8633997132501},2576.0186830226899,{"$f":"BW185","v":813.54414125200606},84,2396.4084974226198,{"$f":"H184","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-06-01",{"$f":"N184","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-06-01",{"$f":"N185/G185","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-06-01",441,{"$f":"AD185","v":441},441,441,441,null,"2033-06-01",{"$f":"AK184","v":2.4965999999999999},2.4965999999999999,{"$f":"AM168","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ185","v":"2033-06-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-06-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY185+BB185+BE185+BH185+BK185","v":2280},2832.35766964906,552.35766964906395,null,"2033-06-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX184","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-07-01",{"$f":"C185","v":2377.8633997132501},2576.0186830226899,{"$f":"BW186","v":813.54414125200606},84,2396.4084974226198,{"$f":"H185","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-07-01",{"$f":"N185","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-07-01",{"$f":"N186/G186","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-07-01",441,{"$f":"AD186","v":441},441,441,441,null,"2033-07-01",{"$f":"AK185","v":2.4965999999999999},2.4965999999999999,{"$f":"AM169","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ186","v":"2033-07-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-07-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY186+BB186+BE186+BH186+BK186","v":2280},2832.35766964906,552.35766964906395,null,"2033-07-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX185","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-08-01",{"$f":"C186","v":2377.8633997132501},2576.0186830226899,{"$f":"BW187","v":813.54414125200606},84,2396.4084974226198,{"$f":"H186","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-08-01",{"$f":"N186","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-08-01",{"$f":"N187/G187","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-08-01",441,{"$f":"AD187","v":441},441,441,441,null,"2033-08-01",{"$f":"AK186","v":2.4965999999999999},2.4965999999999999,{"$f":"AM170","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ187","v":"2033-08-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-08-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY187+BB187+BE187+BH187+BK187","v":2280},2832.35766964906,552.35766964906395,null,"2033-08-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX186","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-09-01",{"$f":"C187","v":2377.8633997132501},2576.0186830226899,{"$f":"BW188","v":813.54414125200606},84,2396.4084974226198,{"$f":"H187","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-09-01",{"$f":"N187","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-09-01",{"$f":"N188/G188","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-09-01",441,{"$f":"AD188","v":441},441,441,441,null,"2033-09-01",{"$f":"AK187","v":2.4965999999999999},2.4965999999999999,{"$f":"AM171","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ188","v":"2033-09-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-09-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY188+BB188+BE188+BH188+BK188","v":2280},2832.35766964906,552.35766964906395,null,"2033-09-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX187","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-10-01",{"$f":"C188","v":2377.8633997132501},2576.0186830226899,{"$f":"BW189","v":813.54414125200606},84,2396.4084974226198,{"$f":"H188","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-10-01",{"$f":"N188","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-10-01",{"$f":"N189/G189","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-10-01",441,{"$f":"AD189","v":441},441,441,441,null,"2033-10-01",{"$f":"AK188","v":2.4965999999999999},2.4965999999999999,{"$f":"AM172","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ189","v":"2033-10-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-10-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY189+BB189+BE189+BH189+BK189","v":2280},2832.35766964906,552.35766964906395,null,"2033-10-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX188","v":84},2787107.19,290052.03999999998,3077159.23]
[null,"2033-11-01",{"$f":"C189","v":2377.8633997132501},2576.0186830226899,{"$f":"BW190","v":813.54414125200606},84,2396.4084974226198,{"$f":"H189","v":1341.04009950098},2615.6497396845798,3070.8713364765299,3988.32542951905,null,"2033-11-01",{"$f":"N189","v":3077159.23},1587906.25,318070.21000000002,567755.17000000004,230182.33,5781073.1900000004,null,"2033-11-01",{"$f":"N190/G190","v":1284.0712396528099},1184.0855844585701,121.60275329462,184.884063117875,57.7140291251905,2832.35766964906,null,"2033-11-01",441,{"$f":"AD190","v":441},441,441,441,null,"2033-11-01",{"$f":"AK189","v":2.4965999999999999},2.4965999999999999,{"$f":"AM173","v":0.122638190954774},0.502474874371859,9.9773242630385506E-2,null,{"$f":"AJ190","v":"2033-11-01"},2.4965999999999999,2.4965999999999999,0.122638190954774,0.502474874371859,9.9773242630385506E-2,null,"2033-11-01",897.54414125200606,1284.0712396528099,386.52709840080502,864.60674157303401,1184.0855844585701,319.47884288553399,111.621187800963,121.60275329462,9.98156549365663,303.75601926163699,184.884063117875,-118.87195614376201,102.47191011236001,57.7140291251905,-44.757880987169102,{"$f":"AY190+BB190+BE190+BH190+BK190","v":2280},2832.35766964906,552.35766964906395,null,"2033-11-01",31,2.03524748583221,63.092672060798598,897.54414125200606,813.54414125200606,{"$f":"BX189","v":84},2787107.19,290052.03999999998,3077159.23]

{"sheet":"Folha","index":9,"n_rows":596,"n_cols":12,"rows_kept":596,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,1,11],[4,0,9,0],[13,0,18,0],[22,0,27,0],[31,0,36,0],[40,0,45,0],[49,0,54,0],[58,0,63,0],[67,0,72,0],[76,0,81,0],[85,0,90,0],[94,0,99,0],[103,0,108,0],[112,0,117,0],[121,0,126,0],[130,0,135,0],[139,0,144,0],[148,0,153,0],[157,0,162,0],[166,0,171,0],[175,0,180,0],[184,0,189,0],[193,0,198,0],[202,0,207,0],[211,0,216,0],[220,0,225,0],[229,0,234,0],[238,0,243,0],[247,0,252,0],[256,0,261,0],[265,0,270,0],[274,0,279,0],[283,0,288,0],[292,0,297,0],[301,0,306,0],[310,0,315,0],[319,0,324,0],[328,0,333,0],[337,0,342,0],[346,0,351,0],[355,0,360,0],[364,0,369,0],[373,0,378,0],[382,0,387,0],[391,0,396,0],[400,0,405,0],[409,0,414,0],[418,0,423,0],[427,0,432,0],[436,0,441,0],[445,0,450,0],[454,0,459,0],[463,0,468,0],[472,0,477,0],[481,0,486,0],[490,0,495,0],[499,0,504,0],[508,0,513,0],[517,0,522,0],[571,0,576,0],[580,0,585,0],[589,0,594,0],[526,0,531,0],[535,0,540,0],[544,0,549,0],[553,0,558,0],[562,0,567,0]]}
["Circular SEI-GDF nº 7/2019 - DFTRANS/DIRAF            "]
[" Item 3"]
[null,"Legenda:","A","B","C=A x B","D","E","F= (C + D) x E","G= C + D + F","H","H","I= G + H"]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios Custo Unitário R$","Benefícios R$ Total","Custo Total"]
["Dez/2013","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",81,1607.04,{"$f":"C6*D6","v":130170.24000000001},0,0.52500000000000002,{"$f":"(E6+F6)*G6","v":68339.376000000004},{"$f":"E6+F6+H6","v":198509.61600000001},652.4,{"$f":"J6*C6","v":52844.4},{"$f":"I6+K6","v":251354.016}]
[null,"Cobradores",74,840.12,62168.88,0,0.52500000000000002,32638.662,94807.542000000001,652.4,48277.599999999999,143085.14199999999]
[null,"Controle Operacional",16,2187.165,34994.639999999999,0,0.52500000000000002,18372.186000000002,53366.826000000001,652.4,10438.4,63805.226000000002]
[null,"Manutenção",2,4839,9678,0,0.52500000000000002,5080.95,14758.95,652.4,1304.8,16063.75]
[null,"Administraçao",16,1860.56,29768.959999999999,0,0.52500000000000002,15628.704,45397.663999999997,652.4,10438.4,55836.063999999998]
[null,"Totais",{"$f":"SUM(C5:C10)","v":189},11333.885,266780.71999999997,0,null,{"$f":"SUM(H5:H10)","v":140059.878},406840.598,null,{"$f":"SUM(K5:K10)","v":123303.6},530144.19799999997]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jan/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",117,1607.04,{"$f":"C15*D15","v":188023.67999999999},16147.04,0.52500000000000002,{"$f":"(E15+F15)*G15","v":107189.628},{"$f":"E15+F15+H15","v":311360.348},652.4,{"$f":"J15*C15","v":76330.8},{"$f":"I15+K15","v":387691.14799999999}]
[null,"Cobradores",116,840.12,97453.92,6523.07,0.52500000000000002,54587.919750000001,158564.90974999999,652.4,75678.399999999994,234243.30974999999]
[null,"Controle Operacional",31,1801.31,55840.61,2565.4699999999998,0.52500000000000002,30663.191999999999,89069.271999999997,652.4,20224.400000000001,109293.67200000001]
[null,"Manutenção",45,1335.65,60104.25,1594.97,0.52500000000000002,32392.090499999998,94091.310500000007,652.4,29358,123449.31050000001]
[null,"Administraçao",22,2000.96,44021.120000000003,266.25,0.52500000000000002,23250.86925,67538.239249999999,652.4,14352.8,81891.039250000002]
[null,"Totais",{"$f":"SUM(C14:C19)","v":331},7585.08,445443.58,27096.799999999999,null,{"$f":"SUM(H14:H19)","v":248083.69949999999},720624.07949999999,null,{"$f":"SUM(K14:K19)","v":215944.4},936568.47950000002]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Fev/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",502,1607.04,{"$f":"C24*D24","v":806734.08},49461.69,0.52500000000000002,{"$f":"(E24+F24)*G24","v":449502.77925000002},{"$f":"E24+F24+H24","v":1305698.5492499999},652.4,{"$f":"J24*C24","v":327504.8},{"$f":"I24+K24","v":1633203.34925}]
[null,"Cobradores",498,840.12,418379.76,24545.46,0.52500000000000002,232535.74050000001,675460.96050000004,652.4,324895.2,1000356.1605]
[null,"Controle Operacional",61,1531.42,93416.62,2139.7399999999998,0.52500000000000002,50167.089,145723.44899999999,652.4,39796.400000000001,185519.84899999999]
[null,"Manutenção",89,1114.07,99152.23,6411.51,0.52500000000000002,55420.963499999998,160984.7035,652.4,58063.6,219048.30350000001]
[null,"Administraçao",32,1812.66,58005.120000000003,7982.55,0.52500000000000002,34643.526749999997,100631.19675,652.4,20876.8,121507.99675000001]
[null,"Totais",{"$f":"SUM(C23:C28)","v":1182},6905.31,1475687.81,90540.95,null,{"$f":"SUM(H23:H28)","v":822270.09900000005},2388498.8590000002,null,{"$f":"SUM(K23:K28)","v":771136.8},3159635.659]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mar/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",737,1607.04,{"$f":"C33*D33","v":1184388.48},142055.56,0.52500000000000002,{"$f":"(E33+F33)*G33","v":696383.12100000004},{"$f":"E33+F33+H33","v":2022827.1610000001},652.4,{"$f":"J33*C33","v":480818.8},{"$f":"I33+K33","v":2503645.9610000001}]
[null,"Cobradores",696,840.12,584723.52,80493,0.52500000000000002,349238.67300000001,1014455.193,652.4,454070.4,1468525.5930000001]
[null,"Controle Operacional",70,1524.2,106694,24211.98,0.52500000000000002,68725.639500000005,199631.6195,652.4,45668,245299.6195]
[null,"Manutenção",153,1155.43,176780.79,11867.68,0.52500000000000002,99040.446750000003,287688.91674999997,652.4,99817.2,387506.11674999999]
[null,"Administraçao",44,1687.27,74239.88,14761.58,0.52500000000000002,46725.766499999998,135727.22649999999,652.4,28705.599999999999,164432.8265]
[null,"Totais",{"$f":"SUM(C32:C37)","v":1700},6814.06,2126826.67,273389.8,null,{"$f":"SUM(H32:H37)","v":1260113.6467500001},3660330.11675,null,{"$f":"SUM(K32:K37)","v":1109080},4769410.11675]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Abr/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",862,1607.04,{"$f":"C42*D42","v":1385268.48},234014.59,0.52500000000000002,{"$f":"(E42+F42)*G42","v":850123.61175000004},{"$f":"E42+F42+H42","v":2469406.68175},652.4,{"$f":"J42*C42","v":562368.80000000005},{"$f":"I42+K42","v":3031775.4817499998}]
[null,"Cobradores",820,840.12,688898.4,143493.34,0.52500000000000002,437005.66350000002,1269397.4035,652.4,534968,1804365.4035]
[null,"Controle Operacional",72,1525.48,109834.56,3351.18,0.52500000000000002,59422.513500000001,172608.25349999999,652.4,46972.800000000003,219581.05350000001]
[null,"Manutenção",193,1141.33,220276.69,15216.45,0.52500000000000002,123633.8985,359127.03850000002,652.4,125913.2,485040.23849999998]
[null,"Administraçao",50,1585.34,79267,10438.49,0.52500000000000002,47095.382250000002,136800.87224999999,652.4,32620,169420.87224999999]
[null,"Totais",{"$f":"SUM(C41:C46)","v":1997},6699.31,2483545.13,406514.05,null,{"$f":"SUM(H41:H46)","v":1517281.0695},4407340.2494999999,null,{"$f":"SUM(K41:K46)","v":1302842.8},5710183.0494999997]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mai/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",859,1928.45,{"$f":"C51*D51","v":1656538.55},248812.23,0.52500000000000002,{"$f":"(E51+F51)*G51","v":1000309.1595},{"$f":"E51+F51+H51","v":2905659.9394999999},797.75,{"$f":"J51*C51","v":685267.25},{"$f":"I51+K51","v":3590927.1894999999}]
[null,"Cobradores",824,1007.62,830278.88,134768.68,0.52500000000000002,506649.96899999998,1471697.5290000001,797.75,657346,2129043.5290000001]
[null,"Controle Operacional",82,1605.01,131610.82,31683.43,0.52500000000000002,85729.481249999997,249023.73125000001,797.75,65415.5,314439.23125000001]
[null,"Manutenção",201,1144.6600000000001,230076.66,15788.55,0.52500000000000002,129079.23525,374944.44524999999,797.75,160347.75,535292.19524999999]
[null,"Administraçao",55,1507.04,82887.199999999997,9432.92,0.52500000000000002,48468.063000000002,140788.18299999999,797.75,43876.25,184664.43299999999]
[null,"Totais",{"$f":"SUM(C50:C55)","v":2021},7192.78,2931392.11,440485.81,null,{"$f":"SUM(H50:H55)","v":1770235.9080000001},5142113.8279999997,null,{"$f":"SUM(K50:K55)","v":1612252.75},6754366.5779999997]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jun/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",912,1928.45,{"$f":"C60*D60","v":1758746.4},308509.84000000003,0.52500000000000002,{"$f":"(E60+F60)*G60","v":1085309.5260000001},{"$f":"E60+F60+H60","v":3152565.7659999998},797.75,{"$f":"J60*C60","v":727548},{"$f":"I60+K60","v":3880113.7659999998}]
[null,"Cobradores",889,1007.62,895774.18,165181.35,0.52500000000000002,557001.65324999997,1617957.18325,797.75,709199.75,2327156.9332499998]
[null,"Controle Operacional",81,1631.93,132186.32999999999,36510.6,0.52500000000000002,88565.888250000004,257262.81825000001,797.75,64617.75,321880.56825000001]
[null,"Manutenção",212,1183.8699999999999,250980.44,19253.28,0.52500000000000002,141872.70300000001,412106.42300000001,797.75,169123,581229.42299999995]
[null,"Administraçao",56,1500.94,84052.64,6971.7,0.52500000000000002,47787.7785,138812.11850000001,797.75,44674,183486.11850000001]
[null,"Totais",{"$f":"SUM(C59:C64)","v":2150},7252.81,3121739.99,536426.77,null,{"$f":"SUM(H59:H64)","v":1920537.5490000001},5578704.3090000004,null,{"$f":"SUM(K59:K64)","v":1715162.5},7293866.8090000004]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jul/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",913,1928.45,{"$f":"C69*D69","v":1760674.85},261748.2,0.52500000000000002,{"$f":"(E69+F69)*G69","v":1061772.1012500001},{"$f":"E69+F69+H69","v":3084195.1512500001},797.75,{"$f":"J69*C69","v":728345.75},{"$f":"I69+K69","v":3812540.9012500001}]
[null,"Cobradores",884,1007.62,890736.08,141275.45000000001,0.52500000000000002,541806.05325,1573817.5832499999,797.75,705211,2279028.5832500001]
[null,"Controle Operacional",57,1916.16,109221.12,21981.93,0.52500000000000002,68881.601250000007,200084.65125,797.75,45471.75,245556.40125]
[null,"Manutenção",233,1125.3599999999999,262208.88,25710.16,0.52500000000000002,151157.49600000001,439076.53600000002,797.75,185875.75,624952.28599999996]
[null,"Administraçao",55,1506.41,82852.55,4739.6400000000003,0.52500000000000002,45985.899749999997,133578.08975000001,797.75,43876.25,177454.33975000001]
[null,"Totais",{"$f":"SUM(C68:C73)","v":2142},7484,3105693.48,455455.38,null,{"$f":"SUM(H68:H73)","v":1869603.1514999999},5430752.0115,null,{"$f":"SUM(K68:K73)","v":1708780.5},7139532.5115]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Ago/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",976,1928.45,{"$f":"C78*D78","v":1882167.2},295079.90000000002,0.52500000000000002,{"$f":"(E78+F78)*G78","v":1143054.7275},{"$f":"E78+F78+H78","v":3320301.8275000001},797.75,{"$f":"J78*C78","v":778604},{"$f":"I78+K78","v":4098905.8275000001}]
[null,"Cobradores",967,1007.62,974368.54,159254.72,0.52500000000000002,595152.21149999998,1728775.4715,797.75,771424.25,2500199.7215]
[null,"Controle Operacional",76,1674.55,127265.8,27457.64,0.52500000000000002,81229.805999999997,235953.24600000001,797.75,60629,296582.24599999998]
[null,"Manutenção",215,1142,245530,21042.79,0.52500000000000002,139950.71475000001,406523.50475000002,797.75,171516.25,578039.75474999996]
[null,"Administraçao",59,1492.57,88061.63,5610.72,0.52500000000000002,49177.983749999999,142850.33374999999,797.75,47067.25,189917.58374999999]
[null,"Totais",{"$f":"SUM(C77:C82)","v":2293},7245.19,3317393.17,508445.77,null,{"$f":"SUM(H77:H82)","v":2008565.4435000001},5834404.3835000005,null,{"$f":"SUM(K77:K82)","v":1829240.75},7663645.1335000005]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Set/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",971,1928.45,{"$f":"C87*D87","v":1872524.95},367881.26,0.52500000000000002,{"$f":"(E87+F87)*G87","v":1176213.2602500001},{"$f":"E87+F87+H87","v":3416619.4702499998},797.75,{"$f":"J87*C87","v":774615.25},{"$f":"I87+K87","v":4191234.7202499998}]
[null,"Cobradores",986,1007.62,993513.32,197653.87,0.52500000000000002,625362.77474999998,1816529.96475,797.75,786581.5,2603111.4647499998]
[null,"Controle Operacional",83,2031.82,168641.06,33916.18,0.52500000000000002,106342.55100000001,308899.79100000003,797.75,66213.25,375113.04100000003]
[null,"Manutenção",220,1390.22,305848.40000000002,27062.07,0.52500000000000002,174777.99674999999,507688.46675000002,797.75,175505,683193.46675000002]
[null,"Administraçao",58,1871.85,108567.3,7888.37,0.52500000000000002,61139.226750000002,177594.89675000001,797.75,46269.5,223864.39675000001]
[null,"Totais",{"$f":"SUM(C86:C91)","v":2318},8229.9599999999991,3449095.03,634401.75,null,{"$f":"SUM(H86:H91)","v":2143835.8095},6227332.5894999998,null,{"$f":"SUM(K86:K91)","v":1849184.5},8076517.0894999998]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Out/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",982,1928.45,{"$f":"C96*D96","v":1893737.9},391206.54,0.52500000000000002,{"$f":"(E96+F96)*G96","v":1199595.831},{"$f":"E96+F96+H96","v":3484540.2710000002},797.75,{"$f":"J96*C96","v":783390.5},{"$f":"I96+K96","v":4267930.7709999997}]
[null,"Cobradores",996,1008.14,1004107.44,205655.79,0.52500000000000002,635125.69574999996,1844888.9257499999,797.75,794559,2639447.9257499999]
[null,"Controle Operacional",95,1969.94,187144.3,39224.74,0.52500000000000002,118843.746,345212.78600000002,797.75,75786.25,420999.03600000002]
[null,"Manutenção",226,1381.05,312117.3,29374.62,0.52500000000000002,179283.258,520775.17800000001,797.75,180291.5,701066.67799999996]
[null,"Administraçao",58,1871.85,108567.3,7966.7,0.52500000000000002,61180.35,177714.35,797.75,46269.5,223983.85]
[null,"Totais",{"$f":"SUM(C95:C100)","v":2357},8159.43,3505674.2400000002,673428.39,null,{"$f":"SUM(H95:H100)","v":2194028.88075},6373131.5107500004,null,{"$f":"SUM(K95:K100)","v":1880296.75},8253428.2607500004]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Nov/2014","Motoristas Articulados",0,0,0,0,0,0,0,0,0,0]
[null,"Demais Motoristas",994,1928.45,{"$f":"C105*D105","v":1916879.3},432184.72,0.52500000000000002,{"$f":"(E105+F105)*G105","v":1233258.6105},{"$f":"E105+F105+H105","v":3582322.6305},797.75,{"$f":"J105*C105","v":792963.5},{"$f":"I105+K105","v":4375286.1305}]
[null,"Cobradores",1001,1008.14,1009148.14,230448.94,0.52500000000000002,650788.46699999995,1890385.547,797.75,798547.75,2688933.2969999998]
[null,"Controle Operacional",102,1905.09,194319.18,45094.13,0.52500000000000002,125691.98775,365105.29775000003,797.75,81370.5,446475.79775000003]
[null,"Manutenção",227,1376.51,312467.77,29736.81,0.52500000000000002,179657.4045,521861.98450000002,797.75,181089.25,702951.23450000002]
[null,"Administraçao",60,2026.12,121567.2,9478.48,0.52500000000000002,68798.982000000004,199844.66200000001,797.75,47865,247709.66200000001]
[null,"Totais",{"$f":"SUM(C104:C109)","v":2384},8244.31,3554381.59,746943.08,null,{"$f":"SUM(H104:H109)","v":2258195.45175},6559520.1217499999,null,{"$f":"SUM(K104:K109)","v":1901836},8461356.1217500009]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Dez/2014","Motoristas Articulados",54,1928.45,{"$f":"C113*D113","v":104136.3},28408.54,0.52500000000000002,{"$f":"(E113+F113)*G113","v":69586.040999999997},{"$f":"E113+F113+H113","v":202130.88099999999},797.75,{"$f":"J113*C113","v":43078.5},{"$f":"I113+K113","v":245209.38099999999}]
[null,"Demais Motoristas",938,1928.45,1808886.1,311398.39,0.52500000000000002,1113149.3572499999,3233433.8472500001,797.75,748289.5,3981723.3472500001]
[null,"Cobradores",1002,1008.14,1010156.28,181952.7,0.52500000000000002,625857.2145,1817966.1945,797.75,799345.5,2617311.6945000002]
[null,"Controle Operacional",104,1905.93,198216.72,38978.31,0.52500000000000002,124527.39075000001,361722.42074999999,797.75,82966,444688.42074999999]
[null,"Manutenção",225,1381.02,310729.5,26444.880000000001,0.52500000000000002,177016.54949999999,514190.92950000003,797.75,179493.75,693684.67949999997]
[null,"Administraçao",60,2050.06,123003.6,6841.55,0.52500000000000002,68168.703750000001,198013.85375000001,797.75,47865,245878.85375000001]
[null,"Totais",{"$f":"SUM(C113:C118)","v":2383},10202.049999999999,3555128.5,594024.37,null,{"$f":"SUM(H113:H118)","v":2178305.2567500002},6327458.1267499998,null,{"$f":"SUM(K113:K118)","v":1901038.25},8228496.3767499998]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jan/2015","Motoristas Articulados",39,1928.45,{"$f":"C122*D122","v":75209.55},21662.86,0.378,{"$f":"(E122+F122)*G122","v":36617.770980000001},{"$f":"E122+F122+H122","v":133490.18098},797.75,{"$f":"J122*C122","v":31112.25},{"$f":"I122+K122","v":164602.43098}]
[null,"Demais Motoristas",951,1928.45,1833955.95,319376.21999999997,0.378,813959.56026000006,2967291.7302600001,797.75,758660.25,3725951.9802600001]
[null,"Cobradores",990,1008.14,998058.6,182716.83,0.378,446333.11254,1627108.5425400001,797.75,789772.5,2416881.0425399998]
[null,"Controle Operacional",104,1905.73,198195.92,38553.03,0.35299999999999998,83572.379350000003,320321.32935000001,797.75,82966,403287.32935000001]
[null,"Manutenção",227,1375.45,312227.15000000002,31398.79,0.35299999999999998,121299.95682000001,464925.89682000002,797.75,181089.25,646015.14682000002]
[null,"Administraçao",60,2068.06,124083.6,7040.29,0.35299999999999998,46286.73317,177410.62317000001,797.75,47865,225275.62317000001]
[null,"Totais",{"$f":"SUM(C122:C127)","v":2371},10214.280000000001,3541730.77,600748.02,null,{"$f":"SUM(H122:H127)","v":1548069.51312},5690548.3031200003,null,{"$f":"SUM(K122:K127)","v":1891465.25},7582013.5531200003]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Fev/2015","Motoristas Articulados",36,1928.45,{"$f":"C131*D131","v":69424.2},17221.28,0.378,{"$f":"(E131+F131)*G131","v":32751.991440000002},{"$f":"E131+F131+H131","v":119397.47143999999},797.75,{"$f":"J131*C131","v":28719},{"$f":"I131+K131","v":148116.47143999999}]
[null,"Demais Motoristas",953,1928.45,1837812.85,275955.5,0.378,799004.43629999994,2912772.7862999998,797.75,760255.75,3673028.5362999998]
[null,"Cobradores",995,1008.14,1003099.3,159958.04,0.378,439635.67452,1602693.01452,797.75,793761.25,2396454.2645200002]
[null,"Controle Operacional",105,1903.85,199904.25,42087.86,0.35299999999999998,85423.214829999997,327415.32483,797.75,83763.75,411179.07483]
[null,"Manutenção",228,1375.34,313577.52,30052.36,0.35299999999999998,121301.34764000001,464931.22764,797.75,181887,646818.22764000006]
[null,"Administraçao",59,2084.33,122975.47,6497.75,0.35299999999999998,45704.04666,175177.26665999999,797.75,47067.25,222244.51665999999]
[null,"Totais",{"$f":"SUM(C131:C136)","v":2376},10228.56,3546793.59,531772.79,null,{"$f":"SUM(H131:H136)","v":1523820.7113900001},5602387.0913899997,null,{"$f":"SUM(K131:K136)","v":1895454},7497841.0913899997]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mar/2015","Motoristas Articulados",42,1928.45,{"$f":"C140*D140","v":80994.899999999994},22117.22,0.378,{"$f":"(E140+F140)*G140","v":38976.381359999999},{"$f":"E140+F140+H140","v":142088.50135999999},797.75,{"$f":"J140*C140","v":33505.5},{"$f":"I140+K140","v":175594.00135999999}]
[null,"Demais Motoristas",960,1928.45,1851312,327875.14,0.378,823732.73892000003,3002919.87892,797.75,765840,3768759.87892]
[null,"Cobradores",1024,1008.14,1032335.36,192942.62,0.378,463155.07643999998,1688433.05644,797.75,816896,2505329.05644]
[null,"Controle Operacional",107,1926.8,206167.6,38107.49,0.35299999999999998,86229.106769999999,330504.19676999998,797.75,85359.25,415863.44676999998]
[null,"Manutenção",232,1369.18,317649.76,28622.17,0.35299999999999998,122233.99129000001,468505.92129000003,797.75,185078,653583.92128999997]
[null,"Administraçao",74,1853.83,137183.42000000001,6147.54,0.35299999999999998,50595.828880000001,193926.78888000001,797.75,59033.5,252960.28888000001]
[null,"Totais",{"$f":"SUM(C140:C145)","v":2439},10014.85,3625643.04,615812.18000000005,null,{"$f":"SUM(H140:H145)","v":1584923.12366},5826378.3436599998,null,{"$f":"SUM(K140:K145)","v":1945712.25},7772090.5936599998]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Abr/2015","Motoristas Articulados",53,1928.45,{"$f":"C149*D149","v":102207.85},36121.25,0.378,{"$f":"(E149+F149)*G149","v":52288.399799999999},{"$f":"E149+F149+H149","v":190617.49979999999},797.75,{"$f":"J149*C149","v":42280.75},{"$f":"I149+K149","v":232898.24979999999}]
[null,"Demais Motoristas",1006,1928.45,1940020.7,448369.43,0.378,902811.46913999994,3291201.5991400001,797.75,802536.5,4093738.0991400001]
[null,"Cobradores",1074,1008.14,1082742.3600000001,287033,0.378,517775.08607999998,1887550.4460799999,797.75,856783.5,2744333.9460800001]
[null,"Controle Operacional",104,1945.21,202301.84,48520.01,0.35299999999999998,88540.11305,339361.96305000002,797.75,82966,422327.96305000002]
[null,"Manutenção",238,1372.29,326605.02,38561.69,0.35299999999999998,128903.84862999999,494070.55862999998,797.75,189864.5,683935.05862999998]
[null,"Administraçao",75,1711.1,128332.5,7818.32,0.35299999999999998,48061.239459999997,184212.05945999999,797.75,59831.25,244043.30945999999]
[null,"Totais",{"$f":"SUM(C149:C154)","v":2550},9893.64,3782210.27,866423.7,null,{"$f":"SUM(H149:H154)","v":1738380.15616},6387014.1261600005,null,{"$f":"SUM(K149:K154)","v":2034262.5},8421276.6261599995]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mai/2015","Motoristas Articulados",59,2121.33,{"$f":"C158*D158","v":125158.47},34868.21,0.378,{"$f":"(E158+F158)*G158","v":60490.085039999998},{"$f":"E158+F158+H158","v":220516.76504},865.15,{"$f":"J158*C158","v":51043.85},{"$f":"I158+K158","v":271560.61504}]
[null,"Demais Motoristas",1045,2121.33,2216789.85,389364.17,0.378,985126.21956,3591280.2395600001,865.15,904081.75,4495361.9895599997]
[null,"Cobradores",1126,1109.33,1249105.58,247303.2,0.378,565642.51884000003,2062051.2988400001,865.15,974158.9,3036210.1988400002]
[null,"Controle Operacional",105,1945.59,204286.95,41804.230000000003,0.35299999999999998,86870.186539999995,332961.36654000002,865.15,90840.75,423802.11654000002]
[null,"Manutenção",244,1374.98,335495.12,31172.37,0.35299999999999998,129433.62397,496101.11397000001,865.15,211096.6,707197.71397000004]
[null,"Administraçao",72,1738.6,125179.2,6543.25,0.35299999999999998,46498.024850000002,178220.47485,865.15,62290.8,240511.27484999999]
[null,"Totais",{"$f":"SUM(C158:C163)","v":2651},10411.16,4256015.17,751055.43,null,{"$f":"SUM(H158:H163)","v":1874060.6588000001},6881131.2588,null,{"$f":"SUM(K158:K163)","v":2293512.65},9174643.9088000003]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jun/2015","Motoristas Articulados",52,2121.33,{"$f":"C167*D167","v":110309.16},24363.99,0.378,{"$f":"(E167+F167)*G167","v":50906.450700000001},{"$f":"E167+F167+H167","v":185579.60070000001},865.15,{"$f":"J167*C167","v":44987.8},{"$f":"I167+K167","v":230567.4007}]
[null,"Demais Motoristas",1080,2121.33,2291036.4,353655.19,0.378,999693.42102000001,3644385.0110200001,865.15,934362,4578747.0110200001]
[null,"Cobradores",1142,1109.33,1266854.8600000001,219316.12,0.378,561772.63043999998,2047943.61044,865.15,988001.3,3035944.9104399998]
[null,"Controle Operacional",105,2151.79,225937.95,42135.16,0.35299999999999998,94629.807830000005,362702.91782999999,865.15,90840.75,453543.66782999999]
[null,"Manutenção",245,1520.57,372539.65,31013.78,0.35299999999999998,142454.36079000001,546007.79079,865.15,211961.75,757969.54079]
[null,"Administraçao",72,1944.31,139990.32,6528.21,0.35299999999999998,51721.041089999999,198239.57109000001,865.15,62290.8,260530.37109]
[null,"Totais",{"$f":"SUM(C167:C172)","v":2696},10968.66,4406668.34,677012.45,null,{"$f":"SUM(H167:H172)","v":1901177.71187},6984858.5018699998,null,{"$f":"SUM(K167:K172)","v":2332444.4},9317302.9018699992]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jul/2015","Motoristas Articulados",57,2121.33,{"$f":"C176*D176","v":120915.81},33637.879999999997,0.378,{"$f":"(E176+F176)*G176","v":58421.294820000003},{"$f":"E176+F176+H176","v":212974.98482000001},865.15,{"$f":"J176*C176","v":49313.55},{"$f":"I176+K176","v":262288.53482}]
[null,"Demais Motoristas",1072,2121.33,2274065.7599999998,421330.56,0.378,1018859.8089600001,3714256.1289599999,865.15,927440.8,4641696.9289600002]
[null,"Cobradores",1127,1109.33,1250214.9099999999,275656.59000000003,0.378,576779.42700000003,2102650.9270000001,865.15,975024.05,3077674.977]
[null,"Controle Operacional",105,2160.4299999999998,226845.15,43619.34,0.35299999999999998,95473.964970000001,365938.45497000002,865.15,90840.75,456779.20497000002]
[null,"Manutenção",247,1517.42,374802.74,34298.68,0.35299999999999998,144412.80126000001,553514.22126000002,865.15,213692.05,767206.27125999995]
[null,"Administraçao",73,1968.81,143723.13,5915.6,0.35299999999999998,52822.471689999998,202461.20168999999,865.15,63155.95,265617.15169000003]
[null,"Totais",{"$f":"SUM(C176:C181)","v":2681},10998.65,4390567.5,814458.65,null,{"$f":"SUM(H176:H181)","v":1946769.7686999999},7151795.9187000003,null,{"$f":"SUM(K176:K181)","v":2319467.15},9471263.0687000006]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Ago/2015","Motoristas Articulados",57,2121.33,{"$f":"C185*D185","v":120915.81},34644.49,0.378,{"$f":"(E185+F185)*G185","v":58801.793400000002},{"$f":"E185+F185+H185","v":214362.09340000001},865.15,{"$f":"J185*C185","v":49313.55},{"$f":"I185+K185","v":263675.6434}]
[null,"Demais Motoristas",1074,2121.33,2278308.42,437335.82,0.378,1026513.52272,3742157.76272,865.15,929171.1,4671328.8627199996]
[null,"Cobradores",1124,1109.33,1246886.92,279528.5,0.378,576985.02876000002,2103400.4487600001,865.15,972428.6,3075829.0487600002]
[null,"Controle Operacional",105,2201.1799999999998,231123.9,51655.199999999997,0.35299999999999998,99821.022299999997,382600.12229999999,865.15,90840.75,473440.87229999999]
[null,"Manutenção",248,1519.58,376855.84,35088.71,0.35299999999999998,145416.42615000001,557360.97615,865.15,214557.2,771918.17614999996]
[null,"Administraçao",83,1898.55,157579.65,8450.7999999999993,0.35299999999999998,58608.748850000004,224639.19884999999,865.15,71807.45,296446.64885]
[null,"Totais",{"$f":"SUM(C185:C190)","v":2691},10971.3,4411670.54,846703.52,null,{"$f":"SUM(H185:H190)","v":1966146.5421800001},7224520.6021800004,null,{"$f":"SUM(K185:K190)","v":2328118.65},9552639.2521800008]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Set/2015","Motoristas Articulados",75,2121.33,{"$f":"C194*D194","v":159099.75},39981.17,0.378,{"$f":"(E194+F194)*G194","v":75252.587759999995},{"$f":"E194+F194+H194","v":274333.50776000001},865.15,{"$f":"J194*C194","v":64886.25},{"$f":"I194+K194","v":339219.75776000001}]
[null,"Demais Motoristas",1067,2121.33,2263459.11,389289.46,0.378,1002738.95946,3655487.5294599999,865.15,923115.05,4578602.5794599997]
[null,"Cobradores",1127,1109.33,1250214.9099999999,264764.42,0.378,572662.18674000003,2087641.5167400001,865.15,975024.05,3062665.5667400002]
[null,"Controle Operacional",105,2209.6999999999998,232018.5,48094.31,0.35299999999999998,98879.821930000006,378992.63192999997,865.15,90840.75,469833.38192999997]
[null,"Manutenção",247,1520.51,375565.97,36601.18,0.35299999999999998,145495.00395000001,557662.15394999995,865.15,213692.05,771354.20395]
[null,"Administraçao",83,1896.72,157427.76,8562.99,0.35299999999999998,58594.734750000003,224585.48475,865.15,71807.45,296392.93475000001]
[null,"Totais",{"$f":"SUM(C194:C199)","v":2704},10978.92,4437786,787293.53,null,{"$f":"SUM(H194:H199)","v":1953623.2945900001},7178702.8245900003,null,{"$f":"SUM(K194:K199)","v":2339365.6},9518068.4245900009]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Out/2015","Motoristas Articulados",71,2121.33,{"$f":"C203*D203","v":150614.43},39104.03,0.378,{"$f":"(E203+F203)*G203","v":71713.577879999997},{"$f":"E203+F203+H203","v":261432.03787999999},865.15,{"$f":"J203*C203","v":61425.65},{"$f":"I203+K203","v":322857.68787999998}]
[null,"Demais Motoristas",1070,2121.33,2269823.1,371526.16,0.378,998430.02028000006,3639779.2802800001,865.15,925710.5,4565489.7802799996]
[null,"Cobradores",1115,1109.33,1236902.95,245651.04,0.378,560405.40821999998,2042959.3982200001,865.15,964642.25,3007601.6482199999]
[null,"Controle Operacional",107,2192.84,234633.88,43272.27,0.35299999999999998,98100.870949999997,376007.02094999998,865.15,92571.05,468578.07095000002]
[null,"Manutenção",250,1513.73,378432.5,37882.15,0.35299999999999998,146959.07144999999,563273.72144999995,865.15,216287.5,779561.22144999995]
[null,"Administraçao",87,1915.62,166658.94,9249.8799999999992,0.35299999999999998,62095.813459999998,238004.63346000001,865.15,75268.05,313272.68345999997]
[null,"Totais",{"$f":"SUM(C203:C208)","v":2700},10974.18,4437065.8,746685.53,null,{"$f":"SUM(H203:H208)","v":1937704.7622400001},7121456.0922400001,null,{"$f":"SUM(K203:K208)","v":2335905},9457361.0922400001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Nov/2015","Motoristas Articulados",76,1928.45,{"$f":"C212*D212","v":146562.20000000001},43119.08,0.378,{"$f":"(E212+F212)*G212","v":71699.523839999994},{"$f":"E212+F212+H212","v":261380.80384000001},883.64,{"$f":"J212*C212","v":67156.639999999999},{"$f":"I212+K212","v":328537.44384000002}]
[null,"Demais Motoristas",1062,1928.45,2048013.9,376314.56,0.378,916396.15787999996,3340724.6178799998,883.64,938425.68,4279150.2978800004]
[null,"Cobradores",1112,1109.33,1233574.96,254206.06,0.378,562381.22556000005,2050162.24556,883.64,982607.68,3032769.9255599999]
[null,"Controle Operacional",106,2198.16,233004.96,49577.09,0.35299999999999998,99751.463650000005,382333.51364999998,883.64,93665.84,475999.35365]
[null,"Manutenção",250,1513.73,378432.5,51176.42,0.35299999999999998,151651.94876,581260.86875999998,883.64,220910,802170.86875999998]
[null,"Administraçao",81,2081.7199999999998,168619.32,12632.84,0.35299999999999998,63982.012479999998,245234.17248000001,883.64,71574.84,316809.01247999998]
[null,"Totais",{"$f":"SUM(C212:C217)","v":2687},10759.84,4208207.84,787026.05,null,{"$f":"SUM(H212:H217)","v":1865862.3321700001},6861096.22217,null,{"$f":"SUM(K212:K217)","v":2374340.6800000002},9235436.9021700006]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Dez/2015","Motoristas Articulados",66,2121.33,{"$f":"C221*D221","v":140007.78},36612.959999999999,0.378,{"$f":"(E221+F221)*G221","v":66762.639720000006},{"$f":"E221+F221+H221","v":243383.37972},883.64,{"$f":"J221*C221","v":58320.24},{"$f":"I221+K221","v":301703.61972000002}]
[null,"Demais Motoristas",1072,2121.33,2274065.7599999998,360707.41,0.378,995944.25826000003,3630717.42826,883.64,947262.08,4577979.5082599996]
[null,"Cobradores",1109,1109.33,1230246.97,232496.04,0.378,552916.85777999996,2015659.86778,883.64,979956.76,2995616.6277800002]
[null,"Controle Operacional",105,2193.9499999999998,230364.75,43814.97,0.35299999999999998,96785.441160000002,370965.16116000002,883.64,92782.2,463747.36115999997]
[null,"Manutenção",248,1517.17,376258.16,40919.15,0.35299999999999998,147263.59043000001,564440.90043000004,883.64,219142.72,783583.62043000001]
[null,"Administraçao",82,1995.94,163667.07999999999,10226.950000000001,0.35299999999999998,61384.59259,235278.62259000001,883.64,72458.48,307737.10259000002]
[null,"Totais",{"$f":"SUM(C221:C226)","v":2682},11059.05,4414610.5,724777.48,null,{"$f":"SUM(H221:H226)","v":1921057.3799399999},7060445.3599399999,null,{"$f":"SUM(K221:K226)","v":2369922.48},9430367.8399400003]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jan/2016","Motoristas Articulados",61,2121.33,{"$f":"C230*D230","v":129401.13},16568.650000000001,0.378,{"$f":"(E230+F230)*G230","v":55176.576840000002},{"$f":"E230+F230+H230","v":201146.35683999999},883.64,{"$f":"J230*C230","v":53902.04},{"$f":"I230+K230","v":255048.39684}]
[null,"Demais Motoristas",1072,2121.33,2274065.7599999998,204315.95,0.378,936828.28637999995,3415209.9963799999,883.64,947262.08,4362472.0763800004]
[null,"Cobradores",1105,1109.33,1225809.6499999999,127740.44,0.378,511641.93401999999,1865192.0240199999,883.64,976422.2,2841614.2240200001]
[null,"Controle Operacional",105,2206.52,231684.6,44407.85,0.35299999999999998,97460.634850000002,373553.08484999998,883.64,92782.2,466335.28485]
[null,"Manutenção",244,1519,370636,40584.85,0.35299999999999998,145160.96004999999,556381.81004999997,883.64,215608.16,771989.97005]
[null,"Administraçao",87,1979.58,172223.46,8520.74,0.35299999999999998,63802.702599999997,244546.9026,883.64,76876.679999999993,321423.58260000002]
[null,"Totais",{"$f":"SUM(C230:C235)","v":2674},11057.09,4403820.5999999996,442138.48,null,{"$f":"SUM(H230:H235)","v":1810071.0947400001},6656030.1747399997,null,{"$f":"SUM(K230:K235)","v":2362853.36},9018883.5347399991]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Fev/2016","Motoristas Articulados",54,2121.33,{"$f":"C239*D239","v":114551.82},10746.11,0.378,{"$f":"(E239+F239)*G239","v":47362.617539999999},{"$f":"E239+F239+H239","v":172660.54754},883.64,{"$f":"J239*C239","v":47716.56},{"$f":"I239+K239","v":220377.10754}]
[null,"Demais Motoristas",1074,2121.33,2278308.42,173924.34,0.378,926943.98328000004,3379176.7432800001,883.64,949029.36,4328206.1032800004]
[null,"Cobradores",1093,1109.33,1212497.69,111368.45,0.378,500421.40091999999,1824287.5409200001,883.64,965818.52,2790106.0609200001]
[null,"Controle Operacional",106,2220.4699999999998,235369.82,42756.1,0.35299999999999998,98178.449760000003,376304.36975999997,883.64,93665.84,469970.20976]
[null,"Manutenção",243,1521.32,369680.76,39105.519999999997,0.35299999999999998,144301.55684,553087.83684,883.64,214724.52,767812.35684000002]
[null,"Administraçao",91,1993.02,181364.82,6450.91,0.35299999999999998,66298.952690000006,254114.68268999999,883.64,80411.240000000005,334525.92268999998]
[null,"Totais",{"$f":"SUM(C239:C244)","v":2661},11086.8,4391773.33,384351.43,null,{"$f":"SUM(H239:H244)","v":1783506.9610299999},6559631.7210299997,null,{"$f":"SUM(K239:K244)","v":2351366.04},8910997.7610299997]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mar/2016","Motoristas Articulados",83,2121.33,{"$f":"C248*D248","v":176070.39},29529.7,0.378,{"$f":"(E248+F248)*G248","v":77716.834019999995},{"$f":"E248+F248+H248","v":283316.92401999998},883.64,{"$f":"J248*C248","v":73342.12},{"$f":"I248+K248","v":356659.04401999997}]
[null,"Demais Motoristas",1043,2121.33,2212547.19,277860.26,0.378,941374.01610000001,3431781.4660999998,883.64,921636.52,4353417.9861000003]
[null,"Cobradores",1090,1109.33,1209169.7,184884.05,0.378,526952.3175,1921006.0674999999,883.64,963167.6,2884173.6675]
[null,"Controle Operacional",107,2305.61,246700.27,39742.400000000001,0.35299999999999998,101114.26251,387556.93251000001,883.64,94549.48,482106.41250999999]
[null,"Manutenção",243,1521.32,369680.76,38671,0.35299999999999998,144148.17128000001,552499.93128000002,883.64,214724.52,767224.45128000004]
[null,"Administraçao",93,1979.94,184134.42,7132.3,0.35299999999999998,67517.152159999998,258783.87216,883.64,82178.52,340962.39215999999]
[null,"Totais",{"$f":"SUM(C248:C253)","v":2659},11158.86,4398302.7300000004,577819.71,null,{"$f":"SUM(H248:H253)","v":1858822.7535699999},6834945.1935700001,null,{"$f":"SUM(K248:K253)","v":2349598.7599999998},9184543.9535700008]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Abr/2016","Motoristas Articulados",78,2121.33,{"$f":"C257*D257","v":165463.74},45204.37,0.378,{"$f":"(E257+F257)*G257","v":79632.545580000005},{"$f":"E257+F257+H257","v":290300.65558000002},883.64,{"$f":"J257*C257","v":68923.92},{"$f":"I257+K257","v":359224.57558}]
[null,"Demais Motoristas",1046,2121.33,2218911.1800000002,383217.97,0.378,983604.81869999995,3585733.9687000001,883.64,924287.44,4510021.4086999996]
[null,"Cobradores",1088,1109.33,1206951.04,257415.89,0.378,553530.69953999994,2017897.6295400001,883.64,961400.31999999995,2979297.9495399999]
[null,"Controle Operacional",107,2308.08,246964.56,44039.89,0.35299999999999998,102724.57085,393729.02084999997,883.64,94549.48,488278.50085000001]
[null,"Manutenção",243,1517.39,368725.77,42801.23,0.35299999999999998,145269.03099999999,556796.03099999996,883.64,214724.52,771520.55099999998]
[null,"Administraçao",93,1994.7,185507.1,4447.51,0.35299999999999998,67053.977329999994,257008.58733000001,883.64,82178.52,339187.10733000003]
[null,"Totais",{"$f":"SUM(C257:C262)","v":2655},11172.16,4392523.3899999997,777126.86,null,{"$f":"SUM(H257:H262)","v":1931815.6429999999},7101465.8930000002,null,{"$f":"SUM(K257:K262)","v":2346064.2000000002},9447530.0930000003]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mai/2016","Motoristas Articulados",82,2333.46,{"$f":"C266*D266","v":191343.72},41032.160000000003,0.378,{"$f":"(E266+F266)*G266","v":87838.082639999993},{"$f":"E266+F266+H266","v":320213.96263999998},982.18,{"$f":"J266*C266","v":80538.759999999995},{"$f":"I266+K266","v":400752.72263999999}]
[null,"Demais Motoristas",1041,2333.46,2429131.86,358878.16,0.378,1053867.7875600001,3841877.8075600001,982.18,1022449.38,4864327.1875600005]
[null,"Cobradores",1088,1220.26,1327642.8799999999,240882.64,0.378,592902.64656000002,2161428.1665599998,982.18,1068611.8400000001,3230040.0065600001]
[null,"Controle Operacional",106,2306.17,244454.02,40111.17,0.35299999999999998,100451.51207,385016.70207,982.18,104111.08,489127.78207000002]
[null,"Manutenção",247,1512.3,373538.1,37187.22,0.35299999999999998,144986.03795999999,555711.35796000005,982.18,242598.46,798309.81796000001]
[null,"Administraçao",89,2110.7399999999998,187855.86,2594.1,0.35299999999999998,67228.835879999999,257678.79587999999,982.18,87414.02,345092.81588000001]
[null,"Totais",{"$f":"SUM(C266:C271)","v":2653},11816.39,4753966.4400000004,720685.45,null,{"$f":"SUM(H266:H271)","v":2047274.90267},7521926.7926700003,null,{"$f":"SUM(K266:K271)","v":2605723.54},10127650.332669999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jun/2016","Motoristas Articulados",88,2333.46,{"$f":"C275*D275","v":205344.48},46224.52,0.378,{"$f":"(E275+F275)*G275","v":95093.081999999995},{"$f":"E275+F275+H275","v":346662.08199999999},982.18,{"$f":"J275*C275","v":86431.84},{"$f":"I275+K275","v":433093.92200000002}]
[null,"Demais Motoristas",1036,2333.46,2417464.56,373944.14,0.378,1055152.4886,3846561.1886,982.18,1017538.48,4864099.6686000004]
[null,"Cobradores",1085,1220.26,1323982.1000000001,260802.74,0.378,599048.66952,2183833.5095199998,982.18,1065665.3,3249498.8095200001]
[null,"Controle Operacional",105,2319.11,243506.55,40411.230000000003,0.35299999999999998,100222.97633999999,384140.75634000002,982.18,103128.9,487269.65633999999]
[null,"Manutenção",243,1522.41,369945.63,36568.660000000003,0.35299999999999998,143499.54436999999,550013.83437000006,982.18,238669.74,788683.57437000005]
[null,"Administraçao",88,2172.11,191145.68,2255.6799999999998,0.35299999999999998,68270.680080000006,261672.04008000001,982.18,86431.84,348103.88007999997]
[null,"Totais",{"$f":"SUM(C275:C280)","v":2645},11900.81,4751389,760206.97,null,{"$f":"SUM(H275:H280)","v":2061287.4409099999},7572883.4109100001,null,{"$f":"SUM(K275:K280)","v":2597866.1},10170749.510910001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jul/2016","Motoristas Articulados",90,2333.46,{"$f":"C284*D284","v":210011.4},41260.080000000002,0.378,{"$f":"(E284+F284)*G284","v":94980.619439999995},{"$f":"E284+F284+H284","v":346252.09944000002},982.18,{"$f":"J284*C284","v":88396.2},{"$f":"I284+K284","v":434648.29943999997}]
[null,"Demais Motoristas",1033,2333.46,2410464.1800000002,335271.40000000002,0.378,1037888.04924,3783623.6292400002,982.18,1014591.94,4798215.5692400001]
[null,"Cobradores",1081,1220.26,1319101.06,238330.36,0.378,588709.07675999997,2146140.49676,982.18,1061736.58,3207877.0767600001]
[null,"Controle Operacional",106,2308.94,244747.64,43859.83,0.35299999999999998,101878.43691,390485.90691000002,982.18,104111.08,494596.98690999998]
[null,"Manutenção",245,1519.13,372186.85,37491.949999999997,0.35299999999999998,144616.6164,554295.41639999999,982.18,240634.1,794929.51639999996]
[null,"Administraçao",89,2172.92,193389.88,1960.96,0.35299999999999998,68958.846520000006,264309.68651999999,982.18,87414.02,351723.70652000001]
[null,"Totais",{"$f":"SUM(C284:C289)","v":2644},11888.17,4749901.01,698174.58,null,{"$f":"SUM(H284:H289)","v":2037031.64527},7485107.2352700001,null,{"$f":"SUM(K284:K289)","v":2596883.92},10081991.155270001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Ago/2016","Motoristas Articulados",86,2333.46,{"$f":"C293*D293","v":200677.56},43397.26,0.378,{"$f":"(E293+F293)*G293","v":92260.281959999993},{"$f":"E293+F293+H293","v":336335.10196},982.18,{"$f":"J293*C293","v":84467.48},{"$f":"I293+K293","v":420802.58195999998}]
[null,"Demais Motoristas",1031,2333.46,2405797.2599999998,316552.83,0.378,1029048.33402,3751398.4240199998,982.18,1012627.58,4764026.0040199999]
[null,"Cobradores",1077,1220.26,1314220.02,218790.05,0.378,579477.80645999999,2112487.8764599999,982.18,1057807.8600000001,3170295.7364599998]
[null,"Controle Operacional",106,2310.27,244888.62,35322.75,0.35299999999999998,98914.61361,379125.98361,982.18,104111.08,483237.06361000001]
[null,"Manutenção",245,1519.13,372186.85,26971.69,0.35299999999999998,140902.96462000001,540061.50462000002,982.18,240634.1,780695.60462]
[null,"Administraçao",90,2157.0700000000002,194136.3,2156.33,0.35299999999999998,69291.298389999996,265583.92839000002,982.18,88396.2,353980.12839000003]
[null,"Totais",{"$f":"SUM(C293:C298)","v":2635},11873.65,4731906.6100000003,643190.91,null,{"$f":"SUM(H293:H298)","v":2009895.2990600001},7384992.8190599997,null,{"$f":"SUM(K293:K298)","v":2588044.2999999998},9973037.1190600004]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Set/2016","Motoristas Articulados",89,2333.46,{"$f":"C302*D302","v":207677.94},53504.26,0.378,{"$f":"(E302+F302)*G302","v":98726.871599999999},{"$f":"E302+F302+H302","v":359909.07160000002},982.18,{"$f":"J302*C302","v":87414.02},{"$f":"I302+K302","v":447323.09159999999}]
[null,"Demais Motoristas",1025,2333.46,2391796.5,429920.23,0.378,1066608.9239399999,3888325.6539400001,982.18,1006734.5,4895060.1539399996]
[null,"Cobradores",1069,1220.26,1304457.94,281304.62,0.378,599418.24768000003,2185180.8076800001,982.18,1049950.42,3235131.22768]
[null,"Controle Operacional",106,2536.56,268875.36,39018.94,0.35299999999999998,108686.6879,416580.98790000001,982.18,104111.08,520692.06790000002]
[null,"Manutenção",244,1674.05,408468.2,28675.71,0.35299999999999998,154311.80022999999,591455.71022999997,982.18,239651.92,831107.63023000001]
[null,"Administraçao",89,2366.7800000000002,210643.42,1768.61,0.35299999999999998,74981.446590000007,287393.47658999998,982.18,87414.02,374807.49659]
[null,"Totais",{"$f":"SUM(C302:C307)","v":2622},12464.57,4791919.3600000003,834192.37,null,{"$f":"SUM(H302:H307)","v":2102733.9779400001},7728845.7079400001,null,{"$f":"SUM(K302:K307)","v":2575275.96},10304121.66794]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Out/2016","Motoristas Articulados",91,2333.46,{"$f":"C311*D311","v":212344.86},50762.22,0.378,{"$f":"(E311+F311)*G311","v":99454.476240000004},{"$f":"E311+F311+H311","v":362561.55624000001},982.18,{"$f":"J311*C311","v":89378.38},{"$f":"I311+K311","v":451939.93624000001}]
[null,"Demais Motoristas",1016,2333.46,2370795.36,387400.75,0.378,1042598.1295799999,3800794.2395799998,982.18,997894.88,4798689.1195799997]
[null,"Cobradores",1057,1220.26,1289814.82,258767.24,0.378,585364.01867999998,2133946.0786799998,982.18,1038164.26,3172110.33868]
[null,"Controle Operacional",104,2537.11,263859.44,38767.019999999997,0.35299999999999998,106827.14038,409453.60038000002,982.18,102146.72,511600.32037999999]
[null,"Manutenção",242,1683.05,407298.1,29582.43,0.35299999999999998,154218.82709000001,591099.35708999995,982.18,237687.56,828786.91709]
[null,"Administraçao",93,2314.11,215212.23,2136.67,0.35299999999999998,76724.161699999997,294073.06170000002,982.18,91342.74,385415.80170000001]
[null,"Totais",{"$f":"SUM(C311:C316)","v":2603},12421.45,4759324.8099999996,767416.33,null,{"$f":"SUM(H311:H316)","v":2065186.75367},7591927.8936700001,null,{"$f":"SUM(K311:K316)","v":2556614.54},10148542.433669999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Nov/2016","Motoristas Articulados",80,2333.46,{"$f":"C320*D320","v":186676.8},48790.58,0.378,{"$f":"(E320+F320)*G320","v":89006.669639999993},{"$f":"E320+F320+H320","v":324474.04963999998},982.18,{"$f":"J320*C320","v":78574.399999999994},{"$f":"I320+K320","v":403048.44964000001}]
[null,"Demais Motoristas",1014,2333.46,2366128.44,391109.99,0.378,1042236.12654,3799474.5565399998,982.18,995930.52,4795405.0765399998]
[null,"Cobradores",1049,1220.26,1280052.74,260071.16,0.378,582166.83420000004,2122290.7341999998,982.18,1030306.82,3152597.5542000001]
[null,"Controle Operacional",102,2547.7399999999998,259869.48,39102.42,0.35299999999999998,105537.08070000001,404508.98070000001,982.18,100182.36,504691.3407]
[null,"Manutenção",240,1684.51,404282.4,30459.34,0.35299999999999998,153463.83421999999,588205.57421999995,982.18,235723.2,823928.77422000002]
[null,"Administraçao",93,2314.11,215212.23,2432.2600000000002,0.35299999999999998,76828.504969999995,294472.99497,982.18,91342.74,385815.73496999999]
[null,"Totais",{"$f":"SUM(C320:C325)","v":2578},12433.54,4712222.09,771965.75,null,{"$f":"SUM(H320:H325)","v":2049239.05027},7533426.8902700003,null,{"$f":"SUM(K320:K325)","v":2532060.04},10065486.930269999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Dez/2016","Motoristas Articulados",81,2333.46,{"$f":"C329*D329","v":189010.26},48011.040000000001,0.378,{"$f":"(E329+F329)*G329","v":89594.051399999997},{"$f":"E329+F329+H329","v":326615.35139999999},982.18,{"$f":"J329*C329","v":79556.58},{"$f":"I329+K329","v":406171.9314}]
[null,"Demais Motoristas",1005,2333.46,2345127.2999999998,363079.01,0.378,1023701.98518,3731908.2951799999,982.18,987090.9,4718999.1951799998]
[null,"Cobradores",1041,1220.26,1270290.6599999999,245703.39,0.378,573045.75089999998,2089039.8008999999,982.18,1022449.38,3111489.1809]
[null,"Controle Operacional",101,2549.86,257535.86,42006.23,0.35299999999999998,105738.35777,405280.44777000003,982.18,99200.18,504480.62777000002]
[null,"Manutenção",240,1684.51,404282.4,32031.41,0.35299999999999998,154018.77493000001,590332.58493000001,982.18,235723.2,826055.78492999997]
[null,"Administraçao",92,2336.44,214952.48,2274.0700000000002,0.35299999999999998,76680.972150000001,293907.52214999998,982.18,90360.56,384268.08214999997]
[null,"Totais",{"$f":"SUM(C329:C334)","v":2560},12457.99,4681198.96,733105.15,null,{"$f":"SUM(H329:H334)","v":2022779.8923299999},7437084.0023299996,null,{"$f":"SUM(K329:K334)","v":2514380.7999999998},9951464.8023300003]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jan/2017","Motoristas Articulados",71,2333.46,{"$f":"C338*D338","v":165675.66},31518.93,0.378,{"$f":"(E338+F338)*G338","v":74539.55502},{"$f":"E338+F338+H338","v":271734.14502},982.18,{"$f":"J338*C338","v":69734.78},{"$f":"I338+K338","v":341468.92502000002}]
[null,"Demais Motoristas",1003,2333.46,2340460.38,239824.53,0.378,975347.69597999996,3555632.60598,982.18,985126.54,4540759.1459799996]
[null,"Cobradores",1037,1220.26,1265409.6200000001,167294.35,0.378,541562.10066,1974266.07066,982.18,1018520.66,2992786.7306599999]
[null,"Controle Operacional",101,2549.86,257535.86,42122.91,0.35299999999999998,105779.54581,405438.31581,982.18,99200.18,504638.49580999999]
[null,"Manutenção",239,1689.06,403685.34,35951.360000000001,0.35299999999999998,155191.75510000001,594828.45510000002,982.18,234741.02,829569.47510000004]
[null,"Administraçao",92,2256.42,207590.64,2597.63,0.35299999999999998,74196.459310000006,284384.72931000002,982.18,90360.56,374745.28931000002]
[null,"Totais",{"$f":"SUM(C338:C343)","v":2543},12382.52,4640357.5,519309.71,null,{"$f":"SUM(H338:H343)","v":1926617.11188},7086284.3218799997,null,{"$f":"SUM(K338:K343)","v":2497683.7400000002},9583968.0618799999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Fev/2017","Motoristas Articulados",67,2333.46,{"$f":"C347*D347","v":156341.82},32014.25,0.378,{"$f":"(E347+F347)*G347","v":71198.594459999993},{"$f":"E347+F347+H347","v":259554.66446},982.18,{"$f":"J347*C347","v":65806.06},{"$f":"I347+K347","v":325360.72446}]
[null,"Demais Motoristas",1005,2333.46,2345127.2999999998,281024.90000000002,0.378,992685.53159999999,3618837.7316000001,982.18,987090.9,4605928.6316]
[null,"Cobradores",1031,1220.26,1258088.06,189821.98,0.378,547309.99511999998,1995220.0351199999,982.18,1012627.58,3007847.6151200002]
[null,"Controle Operacional",100,2531.8000000000002,253180,43995.98,0.35299999999999998,104903.12093999999,402079.10093999997,982.18,98218,500297.10093999997]
[null,"Manutenção",237,1687.69,399982.53,40500.33,0.35299999999999998,155490.44957999999,595973.30958,982.18,232776.66,828749.96958000003]
[null,"Administraçao",90,2303.12,207280.8,1903.36,0.35299999999999998,73842.008480000004,283026.16847999999,982.18,88396.2,371422.36848]
[null,"Totais",{"$f":"SUM(C347:C352)","v":2530},12409.79,4620000.51,589260.80000000005,null,{"$f":"SUM(H347:H352)","v":1945429.7001799999},7154691.0101800002,null,{"$f":"SUM(K347:K352)","v":2484915.4},9639606.4101800006]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mar/2017","Motoristas Articulados",82,2333.46,{"$f":"C356*D356","v":191343.72},46014.14,0.378,{"$f":"(E356+F356)*G356","v":89721.271080000006},{"$f":"E356+F356+H356","v":327079.13108000002},982.18,{"$f":"J356*C356","v":80538.759999999995},{"$f":"I356+K356","v":407617.89107999997}]
[null,"Demais Motoristas",989,2333.46,2307791.94,332122.93,0.378,997887.82085999998,3637802.69086,982.18,971376.02,4609178.71086]
[null,"Cobradores",1034,1220.26,1261748.8400000001,232324.48000000001,0.378,564759.71496000001,2058833.0349600001,982.18,1015574.12,3074407.15496]
[null,"Controle Operacional",100,2531.8000000000002,253180,35248.49,0.35299999999999998,101815.25697,390243.74696999998,982.18,98218,488461.74696999998]
[null,"Manutenção",237,1683.84,399070.08,33149.86,0.35299999999999998,152573.63881999999,584793.57882000005,982.18,232776.66,817570.23881999997]
[null,"Administraçao",89,2328.89,207271.21,2780.48,0.35299999999999998,74148.246570000003,284199.93657000002,982.18,87414.02,371613.95656999998]
[null,"Totais",{"$f":"SUM(C356:C361)","v":2531},12431.71,4620405.79,681640.38,null,{"$f":"SUM(H356:H361)","v":1980905.9492599999},7282952.1192600001,null,{"$f":"SUM(K356:K361)","v":2485897.58},9768849.6992600001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Abr/2017","Motoristas Articulados",80,2333.46,{"$f":"C365*D365","v":186676.8},64128.39,0.378,{"$f":"(E365+F365)*G365","v":94804.361820000006},{"$f":"E365+F365+H365","v":345609.55181999999},982.18,{"$f":"J365*C365","v":78574.399999999994},{"$f":"I365+K365","v":424183.95182000002}]
[null,"Demais Motoristas",991,2333.46,2312458.86,447499.1,0.378,1043264.10888,3803222.0688800002,982.18,973340.38,4776562.44888]
[null,"Cobradores",1031,1220.26,1258088.06,301833.95,0.378,589650.51977999997,2149572.52978,982.18,1012627.58,3162200.1097800001]
[null,"Controle Operacional",100,2531.8000000000002,253180,42341.760000000002,0.35299999999999998,104319.18128,399840.94128000003,982.18,98218,498058.94128000003]
[null,"Manutenção",236,1688.15,398403.4,44732.33,0.35299999999999998,156426.91269,599562.64269000001,982.18,231794.48,831357.12268999999]
[null,"Administraçao",86,2382.59,204902.74,2148.3200000000002,0.35299999999999998,73089.024179999993,280140.08418000001,982.18,84467.48,364607.56417999999]
[null,"Totais",{"$f":"SUM(C365:C370)","v":2524},12489.72,4613709.8600000003,902683.85,null,{"$f":"SUM(H365:H370)","v":2061554.1086299999},7577947.8186299996,null,{"$f":"SUM(K365:K370)","v":2479022.3199999998},10056970.138630001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mai/2017","Motoristas Articulados",86,2455.9699999999998,{"$f":"C374*D374","v":211213.42},50841.440000000002,0.378,{"$f":"(E374+F374)*G374","v":99056.737080000006},{"$f":"E374+F374+H374","v":361111.59707999998},1053.6099999999999,{"$f":"J374*C374","v":90610.46},{"$f":"I374+K374","v":451722.05708}]
[null,"Demais Motoristas",988,2455.9699999999998,2426498.36,349543.37,0.378,1049343.77394,3825385.5039400002,1053.6099999999999,1040966.68,4866352.1839399999]
[null,"Cobradores",1031,1284.32,1324133.92,246751.41,0.378,593794.65474000003,2164679.9847400002,1053.6099999999999,1086271.9099999999,3250951.8947399999]
[null,"Controle Operacional",99,2513.38,248824.62,36232,0.35299999999999998,100624.98686,385681.60686,1053.6099999999999,104307.39,489988.99686000001]
[null,"Manutenção",236,1677.1189999999999,395800.08399999997,34358.230000000003,0.35299999999999998,151845.884842,582004.19884199998,1053.6099999999999,248651.96,830656.15884199995]
[null,"Administraçao",87,2435.67,211903.29,2622.18,0.35299999999999998,75727.490909999993,290252.96091000002,1053.6099999999999,91664.07,381917.03090999997]
[null,"Totais",{"$f":"SUM(C374:C379)","v":2527},12822.429,4818373.6940000001,720348.63,null,{"$f":"SUM(H374:H379)","v":2070393.528372},7609115.852372,null,{"$f":"SUM(K374:K379)","v":2662472.4700000002},10271588.322372001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jun/2017","Motoristas Articulados",0,2455.9699999999998,{"$f":"C383*D383","v":0},0,0.378,{"$f":"(E383+F383)*G383","v":0},{"$f":"E383+F383+H383","v":0},1053.6099999999999,{"$f":"J383*C383","v":0},{"$f":"I383+K383","v":0}]
[null,"Demais Motoristas",1073,2455.9699999999998,2635255.81,467144.82,0.378,1172707.43814,4275108.0681400001,1053.6099999999999,1130523.53,5405631.5981400004]
[null,"Cobradores",1030,1284.32,1322849.6000000001,281938.12,0.378,606609.75815999997,2211397.4781599999,1053.6099999999999,1085218.3,3296615.7781600002]
[null,"Controle Operacional",99,2513.38,248824.62,41402.199999999997,0.35299999999999998,102450.06746000001,392676.88746,1053.6099999999999,104307.39,496984.27746000001]
[null,"Manutenção",236,1677.19,395816.84,40452.92,0.35299999999999998,154003.22528000001,590272.98528000002,1053.6099999999999,248651.96,838924.94527999999]
[null,"Administraçao",87,2435.67,211903.29,2289.39,0.35299999999999998,75610.016040000002,289802.69604000001,1053.6099999999999,91664.07,381466.76604000002]
[null,"Totais",{"$f":"SUM(C383:C388)","v":2525},12822.5,4814650.16,833227.45,null,{"$f":"SUM(H383:H388)","v":2111380.50508},7759258.1150799999,null,{"$f":"SUM(K383:K388)","v":2660365.25},10419623.365080001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jul/2017","Motoristas Articulados",99,2455.9699999999998,{"$f":"C392*D392","v":243141.03},49296.98,0.378,{"$f":"(E392+F392)*G392","v":110541.56778},{"$f":"E392+F392+H392","v":402979.57777999999},1053.6099999999999,{"$f":"J392*C392","v":104307.39},{"$f":"I392+K392","v":507286.96778000001}]
[null,"Demais Motoristas",974,2455.9699999999998,2392114.7799999998,312119.28999999998,0.378,1022200.47846,3726434.5484600002,1053.6099999999999,1026216.14,4752650.6884599999]
[null,"Cobradores",1026,1284.32,1317712.32,226780.75,0.378,583818.38046000001,2128311.45046,1053.6099999999999,1081003.8600000001,3209315.3104599998]
[null,"Controle Operacional",100,2501.73,250173,43853.27,0.35299999999999998,103791.27331,397817.54330999998,1053.6099999999999,105361,503178.54330999998]
[null,"Manutenção",236,1677.19,395816.84,36446.22,0.35299999999999998,152588.86017999999,584851.92018000002,1053.6099999999999,248651.96,833503.88017999998]
[null,"Administraçao",89,2381.0300000000002,211911.67,1901.32,0.35299999999999998,75475.98547,289288.97547,1053.6099999999999,93771.29,383060.26546999998]
[null,"Totais",{"$f":"SUM(C392:C397)","v":2524},12756.21,4810869.6399999997,670397.82999999996,null,{"$f":"SUM(H392:H397)","v":2048416.5456600001},7529684.01566,null,{"$f":"SUM(K392:K397)","v":2659311.64},10188995.65566]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Ago/2017","Motoristas Articulados",86,2455.9699999999998,{"$f":"C401*D401","v":211213.42},52848.84,0.378,{"$f":"(E401+F401)*G401","v":99815.534280000007},{"$f":"E401+F401+H401","v":363877.79427999997},1053.6099999999999,{"$f":"J401*C401","v":90610.46},{"$f":"I401+K401","v":454488.25427999999}]
[null,"Demais Motoristas",986,2455.9699999999998,2421586.42,354071.74,0.378,1049198.7844799999,3824856.9444800001,1053.6099999999999,1038859.46,4863716.40448]
[null,"Cobradores",1034,1284.32,1327986.8799999999,255304.39,0.378,598484.10005999997,2181775.3700600001,1053.6099999999999,1089432.74,3271208.1100599999]
[null,"Controle Operacional",99,2513.38,248824.62,44373.69,0.35299999999999998,103499.00343,396697.31342999998,1053.6099999999999,104307.39,501004.70342999999]
[null,"Manutenção",236,1677.19,395816.84,41271.949999999997,0.35299999999999998,154292.34286999999,591381.13286999997,1053.6099999999999,248651.96,840033.09287000005]
[null,"Administraçao",89,2381.04,211912.56,2691.02,0.35299999999999998,75755.063739999998,290358.64374000003,1053.6099999999999,93771.29,384129.93374000001]
[null,"Totais",{"$f":"SUM(C401:C406)","v":2530},12767.87,4817340.74,750561.63,null,{"$f":"SUM(H401:H406)","v":2081044.82886},7648947.1988599999,null,{"$f":"SUM(K401:K406)","v":2665633.2999999998},10314580.49886]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Set/2017","Motoristas Articulados",83,2455.9699999999998,{"$f":"C410*D410","v":203845.51},58108.46,0.378,{"$f":"(E410+F410)*G410","v":99018.600659999996},{"$f":"E410+F410+H410","v":360972.57066000003},1053.6099999999999,{"$f":"J410*C410","v":87449.63},{"$f":"I410+K410","v":448422.20065999997}]
[null,"Demais Motoristas",989,2455.9699999999998,2428954.33,426592.45,0.378,1079396.6828399999,3934943.4628400002,1053.6099999999999,1042020.29,4976963.7528400002]
[null,"Cobradores",1030,1284.32,1322849.6000000001,293737.59000000003,0.378,611069.95782000001,2227657.1478200001,1053.6099999999999,1085218.3,3312875.4478199999]
[null,"Controle Operacional",99,2645.33,261887.67,47152.47,0.35299999999999998,109091.16942000001,418131.30942000001,1053.6099999999999,104307.39,522438.69942000002]
[null,"Manutenção",236,1764.83,416499.88,46638.89,0.35299999999999998,163487.98581000001,626626.75581,1053.6099999999999,248651.96,875278.71580999997]
[null,"Administraçao",87,2563.5300000000002,223027.11,2821.86,0.35299999999999998,79724.686409999995,305573.65641,1053.6099999999999,91664.07,397237.72641]
[null,"Totais",{"$f":"SUM(C410:C415)","v":2524},13169.95,4857064.0999999996,875051.72,null,{"$f":"SUM(H410:H415)","v":2141789.0829599998},7873904.9029599996,null,{"$f":"SUM(K410:K415)","v":2659311.64},10533216.542959999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Out/2017","Motoristas Articulados",83,2455.9699999999998,{"$f":"C419*D419","v":203845.51},57485.67,0.378,{"$f":"(E419+F419)*G419","v":98783.186040000001},{"$f":"E419+F419+H419","v":360114.36603999999},1053.6099999999999,{"$f":"J419*C419","v":87449.63},{"$f":"I419+K419","v":447563.99604}]
[null,"Demais Motoristas",983,2455.9699999999998,2414218.5099999998,412481.51,0.378,1068492.6075599999,3895192.6275599999,1053.6099999999999,1035698.63,4930891.2575599998]
[null,"Cobradores",1029,1284.32,1321565.28,283927.09000000003,0.378,606876.11586000002,2212368.4858599999,1053.6099999999999,1084164.69,3296533.1758599998]
[null,"Controle Operacional",100,2638.14,263814,45077.760000000002,0.35299999999999998,109038.79128,417930.55128000001,1053.6099999999999,105361,523291.55128000001]
[null,"Manutenção",235,1764.56,414671.6,45657.42,0.35299999999999998,162496.14405999999,622825.16405999998,1053.6099999999999,247598.35,870423.51405999996]
[null,"Administraçao",87,2563.5300000000002,223027.11,6304.31,0.35299999999999998,80953.991259999995,310285.41126000002,1053.6099999999999,91664.07,401949.48125999997]
[null,"Totais",{"$f":"SUM(C419:C424)","v":2517},13162.49,4841142.01,850933.76000000001,null,{"$f":"SUM(H419:H424)","v":2126640.8360600001},7818716.6060600001,null,{"$f":"SUM(K419:K424)","v":2651936.37},10470652.976059999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Nov/2017","Motoristas Articulados",91,2455.9699999999998,{"$f":"C428*D428","v":223493.27},72705.210000000006,0.378,{"$f":"(E428+F428)*G428","v":111963.02544},{"$f":"E428+F428+H428","v":408161.50543999998},1053.6099999999999,{"$f":"J428*C428","v":95878.51},{"$f":"I428+K428","v":504040.01543999999}]
[null,"Demais Motoristas",973,2455.9699999999998,2389658.81,460809.69,0.378,1077477.0930000001,3927945.5929999999,1053.6099999999999,1025162.53,4953108.1229999997]
[null,"Cobradores",1027,1284.32,1318996.6399999999,323310.23,0.378,620791.99685999996,2263098.86686,1053.6099999999999,1082057.47,3345156.3368600002]
[null,"Controle Operacional",100,2636.31,263631,49337.48,0.35299999999999998,110477.87344,423446.35343999998,1053.6099999999999,105361,528807.35343999998]
[null,"Manutenção",235,1768.04,415489.4,54088.67,0.35299999999999998,165761.05871000001,635339.12870999996,1053.6099999999999,247598.35,882937.47871000005]
[null,"Administraçao",85,2623.74,223017.9,2668.7,0.35299999999999998,79667.3698,305353.96980000002,1053.6099999999999,89556.85,394910.8198]
[null,"Totais",{"$f":"SUM(C428:C433)","v":2511},13224.35,4834287.0199999996,962919.98,null,{"$f":"SUM(H428:H433)","v":2166138.4172499999},7963345.4172499999,null,{"$f":"SUM(K428:K433)","v":2645614.71},10608960.127250001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Dez/2017","Motoristas Articulados",88,2455.9699999999998,{"$f":"C437*D437","v":216125.36},70716.679999999993,0.378,{"$f":"(E437+F437)*G437","v":108426.29111999999},{"$f":"E437+F437+H437","v":395268.33111999999},1053.6099999999999,{"$f":"J437*C437","v":92717.68},{"$f":"I437+K437","v":487986.01111999998}]
[null,"Demais Motoristas",974,2455.9699999999998,2392114.7799999998,463287.89,0.378,1079342.2092599999,3934744.8792599998,1053.6099999999999,1026216.14,4960961.0192600004]
[null,"Cobradores",1025,1284.32,1316428,317117.02,0.378,617480.01755999995,2251025.0375600001,1053.6099999999999,1079950.25,3330975.2875600001]
[null,"Controle Operacional",100,2636.31,263631,47862.37,0.35299999999999998,109957.15961,421450.52961000003,1053.6099999999999,105361,526811.52960999997]
[null,"Manutenção",237,1769.53,419378.61,48779.05,0.35299999999999998,165259.65398,633417.31397999998,1053.6099999999999,249705.57,883122.88398000004]
[null,"Administraçao",85,2623.74,223017.9,3594.06,0.35299999999999998,79994.02188,306605.98187999998,1053.6099999999999,89556.85,396162.83188000001]
[null,"Totais",{"$f":"SUM(C437:C442)","v":2509},13225.84,4830695.6500000004,951357.07,null,{"$f":"SUM(H437:H442)","v":2160459.35341},7942512.0734099997,null,{"$f":"SUM(K437:K442)","v":2643507.4900000002},10586019.563410001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jan/2018","Motoristas Articulados",36,2455.9699999999998,{"$f":"C446*D446","v":88414.92},12387.6,0.378,{"$f":"(E446+F446)*G446","v":38103.352559999999},{"$f":"E446+F446+H446","v":138905.87255999999},1053.6099999999999,{"$f":"J446*C446","v":37929.96},{"$f":"I446+K446","v":176835.83256000001}]
[null,"Demais Motoristas",1023,2455.9699999999998,2512457.31,233791.3,0.378,1038081.97458,3784330.58458,1053.6099999999999,1077843.03,4862173.6145799998]
[null,"Cobradores",1019,1284.32,1308722.08,155852.95000000001,0.378,553609.36133999994,2018184.3913400001,1053.6099999999999,1073628.5900000001,3091812.9813399999]
[null,"Controle Operacional",102,2604.75,265684.5,40750.33,0.35299999999999998,108171.49499000001,414606.32498999999,1053.6099999999999,107468.22,522074.54499000002]
[null,"Manutenção",239,1753.74,419143.86,44068.72,0.35299999999999998,163514.04074,626726.62074000004,1053.6099999999999,251812.79,878539.41073999996]
[null,"Administraçao",96,2366.14,227149.44,2643.09,0.35299999999999998,81116.763089999993,310909.29308999999,1053.6099999999999,101146.56,412055.85308999999]
[null,"Totais",{"$f":"SUM(C446:C451)","v":2515},12920.89,4821572.1100000003,489493.99,null,{"$f":"SUM(H446:H451)","v":1982596.9872999999},7293663.0872999998,null,{"$f":"SUM(K446:K451)","v":2649829.15},9943492.2372999992]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Fev/2018","Motoristas Articulados",40,2455.9699999999998,{"$f":"C455*D455","v":98238.8},14344.72,0.378,{"$f":"(E455+F455)*G455","v":42556.57056},{"$f":"E455+F455+H455","v":155140.09056000001},1053.6099999999999,{"$f":"J455*C455","v":42144.4},{"$f":"I455+K455","v":197284.49056000001}]
[null,"Demais Motoristas",1007,2455.9699999999998,2473161.79,244393.97,0.378,1027236.07728,3744791.8372800001,1053.6099999999999,1060985.27,4805777.1072800001]
[null,"Cobradores",1012,1284.32,1299731.8400000001,164143.9,0.378,553345.02971999999,2017220.76972,1053.6099999999999,1066253.32,3083474.08972]
[null,"Controle Operacional",100,2623.89,262389,42353.88,0.35299999999999998,107574.23664,412317.11664000002,1053.6099999999999,105361,517678.11664000002]
[null,"Manutenção",243,1748.4,424861.2,51023.85,0.35299999999999998,167987.42264999999,643872.47265000001,1053.6099999999999,256027.23,899899.70264999999]
[null,"Administraçao",98,2329.6,228300.79999999999,2543.44,0.35299999999999998,81488.01672,312332.25672,1053.6099999999999,103253.78,415586.03671999997]
[null,"Totais",{"$f":"SUM(C455:C460)","v":2500},12898.15,4786683.43,518803.76,null,{"$f":"SUM(H455:H460)","v":1980187.35357},7285674.5435699997,null,{"$f":"SUM(K455:K460)","v":2634025},9919699.5435700007]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mar/2018","Motoristas Articulados",89,2455.9699999999998,{"$f":"C464*D464","v":218581.33},62466.18,0.378,{"$f":"(E464+F464)*G464","v":106235.95878},{"$f":"E464+F464+H464","v":387283.46878},1053.6099999999999,{"$f":"J464*C464","v":93771.29},{"$f":"I464+K464","v":481054.75877999997}]
[null,"Demais Motoristas",954,2455.9699999999998,2342995.38,405058.1,0.378,1038764.2154400001,3786817.6954399999,1053.6099999999999,1005143.94,4791961.6354400003]
[null,"Cobradores",1006,1284.32,1292025.92,280527.90000000002,0.378,594425.34395999997,2166979.16396,1053.6099999999999,1059931.6599999999,3226910.8239600002]
[null,"Controle Operacional",103,2638.96,271812.88,39823.339999999997,0.35299999999999998,110007.58566,421643.80566000001,1053.6099999999999,108521.83,530165.63566000003]
[null,"Manutenção",248,1795.77,445350.96,53314.09,0.35299999999999998,176028.76264999999,674693.81264999998,1053.6099999999999,261295.28,935989.09265000001]
[null,"Administraçao",95,2350.65,223311.75,2241.1799999999998,0.35299999999999998,79620.184290000005,305173.11429,1053.6099999999999,100092.95,405266.06429000001]
[null,"Totais",{"$f":"SUM(C464:C469)","v":2495},12981.64,4794078.22,843430.79,null,{"$f":"SUM(H464:H469)","v":2105082.0507800002},7742591.0607799999,null,{"$f":"SUM(K464:K469)","v":2628756.9500000002},10371348.010779999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Abr/2018","Motoristas Articulados",91,2455.9699999999998,{"$f":"C473*D473","v":223493.27},64569,0.378,{"$f":"(E473+F473)*G473","v":108887.53806000001},{"$f":"E473+F473+H473","v":396949.80806000001},1053.6099999999999,{"$f":"J473*C473","v":95878.51},{"$f":"I473+K473","v":492828.31806000002}]
[null,"Demais Motoristas",948,2455.9699999999998,2328259.56,446981.78,0.378,1049041.22652,3824282.5665199999,1053.6099999999999,998822.28,4823104.8465200001]
[null,"Cobradores",1002,1284.32,1286888.6399999999,308843.90000000002,0.378,603186.90012000001,2198919.4401199999,1053.6099999999999,1055717.22,3254636.6601200001]
[null,"Controle Operacional",102,2622.12,267456.24,42544.85,0.35299999999999998,109430.38477,419431.47476999997,1053.6099999999999,107468.22,526899.69476999994]
[null,"Manutenção",254,1816.21,461317.34,54727.360000000001,0.35299999999999998,182163.77910000001,698208.4791,1053.6099999999999,267616.94,965825.41910000006]
[null,"Administraçao",96,2352.13,225804.48,3479.2,0.35299999999999998,80937.139039999995,310220.81903999997,1053.6099999999999,101146.56,411367.37904000003]
[null,"Totais",{"$f":"SUM(C473:C478)","v":2493},12986.72,4793219.53,921146.09,null,{"$f":"SUM(H473:H478)","v":2133646.9676100002},7848012.5876099998,null,{"$f":"SUM(K473:K478)","v":2626649.73},10474662.317609999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mai/2018","Motoristas Articulados",89,2455.9699999999998,{"$f":"C482*D482","v":218581.33},66062.17,0.378,{"$f":"(E482+F482)*G482","v":107595.243},{"$f":"E482+F482+H482","v":392238.74300000002},1053.6099999999999,{"$f":"J482*C482","v":93771.29},{"$f":"I482+K482","v":486010.033}]
[null,"Demais Motoristas",947,2455.9699999999998,2325803.59,461759.2,0.378,1053698.73462,3841261.5246199998,1053.6099999999999,997768.67,4839030.1946200002]
[null,"Cobradores",1000,1284.32,1284320,315695.09999999998,0.378,604805.70779999997,2204820.8078000001,1053.6099999999999,1053610,3258430.8078000001]
[null,"Controle Operacional",103,2620.5100000000002,269912.53000000003,37970.14,0.35299999999999998,108682.58250999999,416565.25251000002,1053.6099999999999,108521.83,525087.08250999998]
[null,"Manutenção",254,1826.61,463958.94,52169.27,0.35299999999999998,182193.25813,698321.46813000005,1053.6099999999999,267616.94,965938.40813]
[null,"Administraçao",97,2336.12,226603.64,3346.97,0.35299999999999998,81172.565329999998,311123.17533,1053.6099999999999,102200.17,413323.34532999998]
[null,"Totais",{"$f":"SUM(C482:C487)","v":2490},12979.5,4789180.03,937002.85,null,{"$f":"SUM(H482:H487)","v":2138148.0913900002},7864330.9713899996,null,{"$f":"SUM(K482:K487)","v":2623488.9},10487819.87139]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jun/2018","Motoristas Articulados",95,2455.9699999999998,{"$f":"C491*D491","v":233317.15},69373.539999999994,0.378,{"$f":"(E491+F491)*G491","v":114417.08082},{"$f":"E491+F491+H491","v":417107.77081999998},1053.6099999999999,{"$f":"J491*C491","v":100092.95},{"$f":"I491+K491","v":517200.72081999999}]
[null,"Demais Motoristas",940,2455.9699999999998,2308611.7999999998,422619.71,0.378,1032405.51078,3763637.0207799999,1053.6099999999999,990393.4,4754030.4207800003]
[null,"Cobradores",994,1284.32,1276614.08,302927.09999999998,0.378,597066.56603999995,2176607.7460400001,1053.6099999999999,1047288.34,3223896.08604]
[null,"Controle Operacional",103,2620.5100000000002,269912.53000000003,42276.98,0.35299999999999998,110202.89702999999,422392.40703,1053.6099999999999,108521.83,530914.23702999996]
[null,"Manutenção",256,1829.26,468290.56,51614.559999999998,0.35299999999999998,183526.50735999999,703431.62736000004,1053.6099999999999,269724.15999999997,973155.78735999996]
[null,"Administraçao",97,2323.9,225418.3,3095.61,0.35299999999999998,80665.410229999994,309179.32023000001,1053.6099999999999,102200.17,411379.49023]
[null,"Totais",{"$f":"SUM(C491:C496)","v":2485},12969.93,4782164.42,891907.5,null,{"$f":"SUM(H491:H496)","v":2118283.9722600002},7792355.8922600001,null,{"$f":"SUM(K491:K496)","v":2618220.85},10410576.74226]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jul/2018","Motoristas Articulados",80,2455.9699999999998,{"$f":"C500*D500","v":196477.6},56752.14,0.378,{"$f":"(E500+F500)*G500","v":95720.841719999997},{"$f":"E500+F500+H500","v":348950.58172000002},1053.6099999999999,{"$f":"J500*C500","v":84288.8},{"$f":"I500+K500","v":433239.38172}]
[null,"Demais Motoristas",957,2455.9699999999998,2350363.29,392320.88,0.378,1036734.61626,3779418.78626,1053.6099999999999,1008304.77,4787723.55626]
[null,"Cobradores",991,1284.32,1272761.1200000001,276794.8,0.378,585732.13775999995,2135288.0577600002,1053.6099999999999,1044127.51,3179415.56776]
[null,"Controle Operacional",103,2620.5100000000002,269912.53000000003,48472.85,0.35299999999999998,112390.03913999999,430775.41914000001,1053.6099999999999,108521.83,539297.24913999997]
[null,"Manutenção",255,1832.74,467348.7,44956,0.35299999999999998,180843.55910000001,693148.25910000002,1053.6099999999999,268670.55,961818.80909999995]
[null,"Administraçao",98,2322.56,227610.88,2968.72,0.35299999999999998,81394.598800000007,311974.19880000001,1053.6099999999999,103253.78,415227.97879999998]
[null,"Totais",{"$f":"SUM(C500:C505)","v":2484},12972.07,4784474.12,822265.39,null,{"$f":"SUM(H500:H505)","v":2092815.79278},7699555.3027799996,null,{"$f":"SUM(K500:K505)","v":2617167.2400000002},10316722.542780001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Ago/2018","Motoristas Articulados",96,2565.2600000000002,{"$f":"C509*D509","v":246264.95999999999},76273.789999999994,0.378,{"$f":"(E509+F509)*G509","v":121919.64750000001},{"$f":"E509+F509+H509","v":444458.39750000002},1112.81,{"$f":"J509*C509","v":106829.75999999999},{"$f":"I509+K509","v":551288.15749999997}]
[null,"Demais Motoristas",932,2565.2600000000002,2390822.3199999998,444719.18,0.378,1071834.6869999999,3907376.1869999999,1112.81,1037138.92,4944515.1069999998]
[null,"Cobradores",987,1341.47,1324030.8899999999,309191.90000000002,0.378,617358.21461999998,2250581.0046199998,1112.81,1098343.47,3348924.47462]
[null,"Controle Operacional",102,2622.12,267456.24,43510.55,0.35299999999999998,109771.27687,420738.06686999998,1112.81,113506.62,534244.68686999998]
[null,"Manutenção",257,1851.74,475897.18,45069.29,0.35299999999999998,183901.16391,704867.63390999998,1112.81,285992.17,990859.80391000002]
[null,"Administraçao",97,2322.87,225318.39,2566.1799999999998,0.35299999999999998,80443.253209999995,308327.82321,1112.81,107942.57,416270.39321000001]
[null,"Totais",{"$f":"SUM(C509:C514)","v":2471},13268.72,4929789.9800000004,921330.89,null,{"$f":"SUM(H509:H514)","v":2185228.2431100002},8036349.1131100003,null,{"$f":"SUM(K509:K514)","v":2749753.51},10786102.62311]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Set/2018","Motoristas Articulados",86,2565.2600000000002,{"$f":"C518*D518","v":220612.36},73229.490000000005,0.378,{"$f":"(E518+F518)*G518","v":111072.2193},{"$f":"E518+F518+H518","v":404914.06929999997},1112.81,{"$f":"J518*C518","v":95701.66},{"$f":"I518+K518","v":500615.72930000001}]
[null,"Demais Motoristas",933,2565.2600000000002,2393387.58,495497.17,0.378,1091998.4354999999,3980883.1855000001,1112.81,1038251.73,5019134.9155000001]
[null,"Cobradores",978,1341.47,1311957.6599999999,348915,0.378,627809.86548000004,2288682.5254799998,1112.81,1088328.18,3377010.70548]
[null,"Controle Operacional",102,2735.95,279066.90000000002,49504.46,0.35299999999999998,115985.69008,444557.05008000002,1112.81,113506.62,558063.67007999995]
[null,"Manutenção",255,1912.83,487771.65,49379.24,0.35299999999999998,189614.26417000001,726765.15416999999,1112.81,283766.55,1010531.70417]
[null,"Administraçao",100,2392.64,239264,2464.36,0.35299999999999998,85330.111080000002,327058.47107999999,1112.81,111281,438339.47107999999]
[null,"Totais",{"$f":"SUM(C518:C523)","v":2454},13513.41,4932060.1500000004,1018989.72,null,{"$f":"SUM(H518:H523)","v":2221810.58561},8172860.4556099996,null,{"$f":"SUM(K518:K523)","v":2730835.74},10903696.19561]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Out/2018","Motoristas Articulados",90,2565.2600000000002,{"$f":"C527*D527","v":230873.4},61562.38,0.378,{"$f":"(E527+F527)*G527","v":110540.72484},{"$f":"E527+F527+H527","v":402976.50484000001},1112.81,{"$f":"J527*C527","v":100152.9},{"$f":"I527+K527","v":503129.40483999997}]
[null,"Demais Motoristas",921,2565.2600000000002,2362604.46,442197.19,0.378,1060215.0237,3865016.6737000002,1112.81,1024898.01,4889914.6836999999]
[null,"Cobradores",965,1341.47,1294518.55,304622.2,0.378,604475.20349999995,2203615.9534999998,1112.81,1073861.6499999999,3277477.6035000002]
[null,"Controle Operacional",103,2711.43,279277.28999999998,45648.01,0.35299999999999998,114698.6309,439623.93089999998,1112.81,114619.43,554243.36089999997]
[null,"Manutenção",254,1899.05,482358.7,47590.95,0.35299999999999998,187072.22644999999,717021.87644999998,1112.81,282653.74,999675.61644999997]
[null,"Administraçao",100,2440.7199999999998,244072,2251.42,0.35299999999999998,86952.167260000002,333275.58726,1112.81,111281,444556.58726]
[null,"Totais",{"$f":"SUM(C527:C532)","v":2433},13523.19,4893704.4000000004,903872.15,null,{"$f":"SUM(H527:H532)","v":2163953.9766500001},7961530.5266500004,null,{"$f":"SUM(K527:K532)","v":2707466.73},10668997.256650001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Nov/2018","Motoristas Articulados",93,2565.2600000000002,{"$f":"C536*D536","v":238569.18},77323.259999999995,0.378,{"$f":"(E536+F536)*G536","v":119407.34232},{"$f":"E536+F536+H536","v":435299.78232},1112.81,{"$f":"J536*C536","v":103491.33},{"$f":"I536+K536","v":538791.11231999996}]
[null,"Demais Motoristas",912,2565.2600000000002,2339517.12,483988.02,0.378,1067284.9429200001,3890790.08292,1112.81,1014882.72,4905672.8029199997]
[null,"Cobradores",960,1341.47,1287811.2,339195.6,0.378,615008.57039999997,2242015.3703999999,1112.81,1068297.6000000001,3310312.9704]
[null,"Controle Operacional",103,2685.07,276562.21000000002,53280.41,0.35299999999999998,116434.44486,446277.06485999998,1112.81,114619.43,560896.49485999998]
[null,"Manutenção",254,1906.67,484294.18,58397.01,0.35299999999999998,191569.99007,734261.18007,1112.81,282653.74,1016914.92007]
[null,"Administraçao",97,2489.1,241442.7,2491.0500000000002,0.35299999999999998,86108.613750000004,330042.36375000002,1112.81,107942.57,437984.93375000003]
[null,"Totais",{"$f":"SUM(C536:C541)","v":2419},13552.83,4868196.59,1014675.35,null,{"$f":"SUM(H536:H541)","v":2195813.9043200002},8078685.8443200001,null,{"$f":"SUM(K536:K541)","v":2691887.39},10770573.23432]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Dez/2018","Motoristas Articulados",80,2565.2600000000002,{"$f":"C545*D545","v":205220.8},65390.05,0.378,{"$f":"(E545+F545)*G545","v":102290.9013},{"$f":"E545+F545+H545","v":372901.7513},1112.81,{"$f":"J545*C545","v":89024.8},{"$f":"I545+K545","v":461926.55129999999}]
[null,"Demais Motoristas",918,2565.2600000000002,2354908.6800000002,481661.97,0.378,1072223.7057,3908794.3557000002,1112.81,1021559.58,4930353.9357000003]
[null,"Cobradores",952,1341.47,1277079.44,316871.8,0.378,602513.56871999998,2196464.8087200001,1112.81,1059395.1200000001,3255859.9287200002]
[null,"Controle Operacional",105,2696.88,283172.40000000002,53022.96,0.35299999999999998,118676.96208,454872.32208000001,1112.81,116845.05,571717.37208]
[null,"Manutenção",258,1928.95,497669.1,56792.6,0.35299999999999998,195724.98009999999,750186.6801,1112.81,287104.98,1037291.6601]
[null,"Administraçao",99,2492.08,246715.92,2644.11,0.35299999999999998,88024.090590000007,337384.12059000001,1112.81,110168.19,447552.31059000001]
[null,"Totais",{"$f":"SUM(C545:C550)","v":2412},13589.9,4864766.34,976383.49,null,{"$f":"SUM(H545:H550)","v":2179454.2084900001},8020604.0384900002,null,{"$f":"SUM(K545:K550)","v":2684097.7200000002},10704701.75849]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Jan/2019","Motoristas Articulados",40,2565.2600000000002,{"$f":"C554*D554","v":102610.4},20681.080000000002,0.378,{"$f":"(E554+F554)*G554","v":46604.17944},{"$f":"E554+F554+H554","v":169895.65943999999},1112.81,{"$f":"J554*C554","v":44512.4},{"$f":"I554+K554","v":214408.05944000001}]
[null,"Demais Motoristas",944,2565.2600000000002,2421605.44,266750.09000000003,0.378,1016198.39034,3704553.9203400002,1112.81,1050492.6399999999,4755046.5603400003]
[null,"Cobradores",951,1341.47,1275737.97,177534.6,0.378,549337.03145999997,2002609.60146,1112.81,1058282.31,3060891.9114600001]
[null,"Controle Operacional",116,2412.42,279840.71999999997,46118.1,0.35299999999999998,115063.46346,441022.28346000001,1112.81,129085.96,570108.24346000003]
[null,"Manutenção",272,1788.64,486510.08000000002,44609.84,0.35299999999999998,187485.33176,718605.25176000001,1112.81,302684.32,1021289.57176]
[null,"Administraçao",170,1443.29,245359.3,1993.21,0.35299999999999998,87315.436029999997,334667.94602999999,1112.81,189177.7,523845.64603]
[null,"Totais",{"$f":"SUM(C554:C559)","v":2493},12116.34,4811663.91,557686.92000000004,null,{"$f":"SUM(H554:H559)","v":2002003.8324899999},7371354.66249,null,{"$f":"SUM(K554:K559)","v":2774235.33},10145589.992489999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Fev/2019","Motoristas Articulados",77,2565.2600000000002,{"$f":"C563*D563","v":197525.02},61484.98,0.378,{"$f":"(E563+F563)*G563","v":97905.78},{"$f":"E563+F563+H563","v":356915.78},1112.81,{"$f":"J563*C563","v":85686.37},{"$f":"I563+K563","v":442602.15}]
[null,"Demais Motoristas",908,2565.2600000000002,2329256.08,412760.61,0.378,1036482.30882,3778498.9988199999,1112.81,1010431.48,4788930.4788199998]
[null,"Cobradores",946,1341.47,1269030.6200000001,269720.09999999998,0.378,581647.77216000005,2120398.4921599999,1112.81,1052718.26,3173116.7521600001]
[null,"Controle Operacional",124,2261.5100000000002,280427.24,47708.78,0.35299999999999998,115832.01506000001,443968.03506000002,1112.81,137988.44,581956.47505999997]
[null,"Manutenção",318,1508.93,479839.74,53047.53,0.35299999999999998,188109.20631000001,720996.47631000006,1112.81,353873.58,1074870.0563099999]
[null,"Administraçao",111,2169.06,240765.66,3235.38,0.35299999999999998,86132.367119999995,330133.40711999999,1112.81,123521.91,453655.31712000002]
[null,"Totais",{"$f":"SUM(C563:C568)","v":2484},12411.49,4796844.3600000003,847957.38,null,{"$f":"SUM(H563:H568)","v":2106109.4494699999},7750911.1894699996,null,{"$f":"SUM(K563:K568)","v":2764220.04},10515131.22947]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mar/2019","Motoristas Articulados",72,2565.2600000000002,{"$f":"C572*D572","v":184698.72},56475.6,0.378,{"$f":"(E572+F572)*G572","v":91163.892959999997},{"$f":"E572+F572+H572","v":332338.21295999998},1112.81,{"$f":"J572*C572","v":80122.320000000007},{"$f":"I572+K572","v":412460.53295999998}]
[null,"Demais Motoristas",912,2565.2600000000002,2339517.12,427980.15,0.378,1046113.96806,3813611.2380599999,1112.81,1014882.72,4828493.9580600001]
[null,"Cobradores",943,1341.47,1265006.21,269584.90000000002,0.378,580075.43958000001,2114666.5495799999,1112.81,1049379.83,3164046.3795799999]
[null,"Controle Operacional",122,2285.2800000000002,278804.15999999997,45309.760000000002,0.35299999999999998,114412.21376,438526.13376,1112.81,135762.82,574288.95375999995]
[null,"Manutenção",323,1554.49,502100.27,52344.92,0.35299999999999998,195719.15207000001,750164.34207000001,1112.81,359437.63,1109601.9720699999]
[null,"Administraçao",108,2198.27,237413.16,4045.7,0.35299999999999998,85234.977580000006,326693.83757999999,1112.81,120183.48,446877.31757999997]
[null,"Totais",{"$f":"SUM(C572:C577)","v":2480},12510.03,4807539.6399999997,855741.03,null,{"$f":"SUM(H572:H577)","v":2112719.6440099999},7776000.3140099999,null,{"$f":"SUM(K572:K577)","v":2759768.8},10535769.114010001]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Abr/2019","Motoristas Articulados",84,2565.2600000000002,{"$f":"C581*D581","v":215481.84},75006.34,0.378,{"$f":"(E581+F581)*G581","v":109804.53204000001},{"$f":"E581+F581+H581","v":400292.71204000001},1112.81,{"$f":"J581*C581","v":93476.04},{"$f":"I581+K581","v":493768.75203999999}]
[null,"Demais Motoristas",898,2565.2600000000002,2303603.48,493682.68,0.378,1057374.16848,3854660.3284800001,1112.81,999303.38,4853963.7084799996]
[null,"Cobradores",941,1341.47,1262323.27,333077.3,0.378,603061.41546000005,2198461.9854600001,1112.81,1047154.21,3245616.1954600001]
[null,"Controle Operacional",120,2302.63,276315.59999999998,50159.99,0.35299999999999998,115245.88327000001,441721.47327000002,1112.81,133537.20000000001,575258.67327000003]
[null,"Manutenção",326,1558.2,507973.2,58702.32,0.35299999999999998,200036.45856,766711.97855999996,1112.81,362776.06,1129488.03856]
[null,"Administraçao",107,2109.02,225665.14,3612.11,0.35299999999999998,80934.869250000003,310212.11924999999,1112.81,119070.67,429282.78924999997]
[null,"Totais",{"$f":"SUM(C581:C586)","v":2476},12441.84,4791362.53,1014240.74,null,{"$f":"SUM(H581:H586)","v":2166457.32706},7972060.5970599996,null,{"$f":"SUM(K581:K586)","v":2755317.56},10727378.157059999]
[]
["Período ","Funções","Qtde. de Func.","Salário Base R$","Custo Salário Total R$","R$ Hs Extras e Adicional Notuno","% Encargos Sociais","R$ Encargos Sociais","R$ Total de Salários com Encargos","Benefícios R$ Total","Benefícios R$ Total","Custo Total"]
["Mai/2019","Motoristas Articulados",84,2565.2600000000002,{"$f":"C590*D590","v":215481.84},74570.2,0.378,{"$f":"(E590+F590)*G590","v":109639.67112},{"$f":"E590+F590+H590","v":399691.71111999999},1112.81,{"$f":"J590*C590","v":93476.04},{"$f":"I590+K590","v":493167.75111999997}]
[null,"Demais Motoristas",897,2565.2600000000002,2301038.2200000002,486068.97,0.378,1053526.51782,3840633.7078200001,1112.81,998190.57,4838824.2778200004]
[null,"Cobradores",945,1341.47,1267689.1499999999,320217.09999999998,0.378,600228.5625,2188134.8125,1112.81,1051605.45,3239740.2625000002]
[null,"Controle Operacional",122,2277.08,277803.76,40266.449999999997,0.35299999999999998,112278.78413,430348.99413000001,1112.81,135762.82,566111.81412999996]
[null,"Manutenção",332,1540.9,511578.8,56176.37,0.35299999999999998,200417.57501,768172.74500999996,1112.81,369452.92,1137625.6650100001]
[null,"Administraçao",112,2027.65,227096.8,3085.53,0.35299999999999998,81254.36249,311436.69248999999,1112.81,124634.72,436071.41249000002]
[null,"Totais",{"$f":"SUM(C590:C595)","v":2492},12317.62,4800688.57,980384.62,null,{"$f":"SUM(H590:H595)","v":2157345.4730699998},7938418.6630699998,null,{"$f":"SUM(K590:K595)","v":2773122.52},10711541.18307]

{"sheet":"Enc.Sociais","index":10,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,13,4,13],[14,13,15,13],[22,13,23,13],[31,13,32,13],[34,13,35,13],[3,10,4,10],[14,10,15,10],[22,10,23,10],[31,10,32,10],[34,10,35,10],[3,7,4,7],[14,7,15,7],[22,7,23,7],[31,7,32,7],[34,7,35,7],[3,4,4,4],[14,4,15,4],[22,4,23,4],[31,4,32,4],[34,4,35,4],[3,0,4,0],[14,0,15,0],[22,0,23,0],[31,0,32,0],[34,0,35,0]]}
["Composição dos encargos sociais previstos",null,{"$f":"'Custos Variáveis'!H1","v":"Marechal"}]
[null,"Bacia (Lote):",{"$f":"'Custos Variáveis'!H2","v":4}]
[]
["Grupo A","Pessoal","Pessoal",null,"Grupo A","Pessoal","Pessoal","Grupo A","Pessoal","Pessoal","Grupo A","Pessoal","Pessoal","Grupo A","Pessoal","Pessoal"]
[null,"Operacional","Administrativo",null,null,"Operacional","Administrativo",null,"Operacional","Administrativo",null,"Operacional","Administrativo",null,"Operacional","Administrativo"]
["INSS",0,0,null,"INSS",0.05,0.05,"INSS",0.1,0.1,"INSS",0.15,0.15,"INSS",0.2,0.2]
["Acidentes de Trabalho",3.1467000000000002E-2,3.1467000000000002E-2,null,"Acidentes de Trabalho",3.1467000000000002E-2,3.1467000000000002E-2,"Acidentes de Trabalho",3.1467000000000002E-2,3.1467000000000002E-2,"Acidentes de Trabalho",3.1467000000000002E-2,3.1467000000000002E-2,"Acidentes de Trabalho",3.1467000000000002E-2,3.1467000000000002E-2]
["Salário educação",2.5000000000000001E-2,2.5000000000000001E-2,null,"Salário educação",2.5000000000000001E-2,2.5000000000000001E-2,"Salário educação",2.5000000000000001E-2,2.5000000000000001E-2,"Salário educação",2.5000000000000001E-2,2.5000000000000001E-2,"Salário educação",2.5000000000000001E-2,2.5000000000000001E-2]
["INCRA",2E-3,2E-3,null,"INCRA",2E-3,2E-3,"INCRA",2E-3,2E-3,"INCRA",2E-3,2E-3,"INCRA",2E-3,2E-3]
["SENAT",0.01,0.01,null,"SENAT",0.01,0.01,"SENAT",0.01,0.01,"SENAT",0.01,0.01,"SENAT",0.01,0.01]
["SEST",1.4999999999999999E-2,1.4999999999999999E-2,null,"SEST",1.4999999999999999E-2,1.4999999999999999E-2,"SEST",1.4999999999999999E-2,1.4999999999999999E-2,"SEST",1.4999999999999999E-2,1.4999999999999999E-2,"SEST",1.4999999999999999E-2,1.4999999999999999E-2]
["SEBRAE",6.0000000000000001E-3,6.0000000000000001E-3,null,"SEBRAE",6.0000000000000001E-3,6.0000000000000001E-3,"SEBRAE",6.0000000000000001E-3,6.0000000000000001E-3,"SEBRAE",6.0000000000000001E-3,6.0000000000000001E-3,"SEBRAE",6.0000000000000001E-3,6.0000000000000001E-3]
["FGTS",0.08,0.08,null,"FGTS",0.08,0.08,"FGTS",0.08,0.08,"FGTS",0.08,0.08,"FGTS",0.08,0.08]
["Total A  ",{"$f":"SUM(B6:B13)","v":0.16946700000000001},0.16946700000000001,null,"Total A  ",{"$f":"SUM(F6:F13)","v":0.21946700000000002},0.21946700000000002,"Total A  ",{"$f":"SUM(I6:I13)","v":0.26946700000000001},0.26946700000000001,"Total A  ",{"$f":"SUM(L6:L13)","v":0.319467},0.319467,"Total A  ",{"$f":"SUM(O6:O13)","v":0.36946700000000005},0.36946700000000005]
["Grupo B",null,null,null,"Grupo B",null,null,"Grupo B",null,null,"Grupo B",null,null,"Grupo B"]
[]
["Abono de férias",3.03030303030303E-2,3.03030303030303E-2,null,"Abono de férias",3.03030303030303E-2,3.03030303030303E-2,"Abono de férias",3.03030303030303E-2,3.03030303030303E-2,"Abono de férias",3.03030303030303E-2,3.03030303030303E-2,"Abono de férias",3.03030303030303E-2,3.03030303030303E-2]
["Décimo terceiro salário",8.3333333333333301E-2,8.3333333333333301E-2,null,"Décimo terceiro salário",8.3333333333333301E-2,8.3333333333333301E-2,"Décimo terceiro salário",8.3333333333333301E-2,8.3333333333333301E-2,"Décimo terceiro salário",8.3333333333333301E-2,8.3333333333333301E-2,"Décimo terceiro salário",8.3333333333333301E-2,8.3333333333333301E-2]
["Aviso prévio trabalhado",0,0,null,"Aviso prévio trabalhado",0,0,"Aviso prévio trabalhado",0,0,"Aviso prévio trabalhado",0,0,"Aviso prévio trabalhado",0,0]
["Adicional noturno",2.4808722360907001E-2,2.4808722360907001E-2,null,"Adicional noturno",2.4808722360907001E-2,2.4808722360907001E-2,"Adicional noturno",2.4808722360907001E-2,2.4808722360907001E-2,"Adicional noturno",2.4808722360907001E-2,2.4808722360907001E-2,"Adicional noturno",2.4808722360907001E-2,2.4808722360907001E-2]
["Total B  ",{"$f":"SUM(B17:B20)","v":0.13844508599727101},0.13844508599727101,null,"Total B  ",{"$f":"SUM(F17:F20)","v":0.13844508599727059},0.13844508599727059,"Total B  ",{"$f":"SUM(I17:I20)","v":0.13844508599727059},0.13844508599727059,"Total B  ",{"$f":"SUM(L17:L20)","v":0.13844508599727059},0.13844508599727059,"Total B  ",{"$f":"SUM(O17:O20)","v":0.13844508599727059},0.13844508599727059]
[]
["Grupo C",null,null,null,"Grupo C",null,null,"Grupo C",null,null,"Grupo C",null,null,"Grupo C"]
[]
["Aviso Prévio Indenizado",4.6787872976044396E-3,4.6787872976044396E-3,null,"Aviso Prévio Indenizado",4.6787872976044396E-3,4.6787872976044396E-3,"Aviso Prévio Indenizado",4.6787872976044396E-3,4.6787872976044396E-3,"Aviso Prévio Indenizado",4.6787872976044396E-3,4.6787872976044396E-3,"Aviso Prévio Indenizado",4.6787872976044396E-3,4.6787872976044396E-3]
["FGTS sobre Aviso Prévio Indenizado",3.7430298380835501E-4,3.7430298380835501E-4,null,"FGTS sobre Aviso Prévio Indenizado",3.7430298380835501E-4,3.7430298380835501E-4,"FGTS sobre Aviso Prévio Indenizado",3.7430298380835501E-4,3.7430298380835501E-4,"FGTS sobre Aviso Prévio Indenizado",3.7430298380835501E-4,3.7430298380835501E-4,"FGTS sobre Aviso Prévio Indenizado",3.7430298380835501E-4,3.7430298380835501E-4]
["Multa sobre FGTS em rescisão sem justa causa",5.8364179538006704E-3,5.8364179538006704E-3,null,"Multa sobre FGTS em rescisão sem justa causa",5.8364179538006704E-3,5.8364179538006704E-3,"Multa sobre FGTS em rescisão sem justa causa",5.8364179538006704E-3,5.8364179538006704E-3,"Multa sobre FGTS em rescisão sem justa causa",5.8364179538006704E-3,5.8364179538006704E-3,"Multa sobre FGTS em rescisão sem justa causa",5.8364179538006704E-3,5.8364179538006704E-3]
["Contribuição Social Artigo 1 Lei C. 110/01",1.45910448845017E-3,1.45910448845017E-3,null,"Contribuição Social Artigo 1 Lei C. 110/01",1.45910448845017E-3,1.45910448845017E-3,"Contribuição Social Artigo 1 Lei C. 110/01",1.45910448845017E-3,1.45910448845017E-3,"Contribuição Social Artigo 1 Lei C. 110/01",1.45910448845017E-3,1.45910448845017E-3,"Contribuição Social Artigo 1 Lei C. 110/01",1.45910448845017E-3,1.45910448845017E-3]
["Cálculo de férias e 13o. Salário sobre Aviso Prévio Indenizado",5.3168037472777797E-4,5.3168037472777797E-4,null,"Cálculo de férias e 13o. Salário sobre Aviso Prévio Indenizado",5.3168037472777797E-4,5.3168037472777797E-4,"Cálculo de férias e 13o. Salário sobre Aviso Prévio Indenizado",5.3168037472777797E-4,5.3168037472777797E-4,"Cálculo de férias e 13o. Salário sobre Aviso Prévio Indenizado",5.3168037472777797E-4,5.3168037472777797E-4,"Cálculo de férias e 13o. Salário sobre Aviso Prévio Indenizado",5.3168037472777797E-4,5.3168037472777797E-4]
["FGTS do cálculo de férias e 13o. Salário referente ao Aviso Prévio Indenizado",4.2534429978222199E-5,4.2534429978222199E-5,null,"FGTS do cálculo de férias e 13o. Salário referente ao Aviso Prévio Indenizado",4.2534429978222199E-5,4.2534429978222199E-5,"FGTS do cálculo de férias e 13o. Salário referente ao Aviso Prévio Indenizado",4.2534429978222199E-5,4.2534429978222199E-5,"FGTS do cálculo de férias e 13o. Salário referente ao Aviso Prévio Indenizado",4.2534429978222199E-5,4.2534429978222199E-5,"FGTS do cálculo de férias e 13o. Salário referente ao Aviso Prévio Indenizado",4.2534429978222199E-5,4.2534429978222199E-5]
["Total C  ",{"$f":"SUM(B25:B30)","v":1.2922827528369599E-2},1.2922827528369599E-2,null,"Total C  ",{"$f":"SUM(F25:F30)","v":1.2922827528369636E-2},1.2922827528369636E-2,"Total C  ",{"$f":"SUM(I25:I30)","v":1.2922827528369636E-2},1.2922827528369636E-2,"Total C  ",{"$f":"SUM(L25:L30)","v":1.2922827528369636E-2},1.2922827528369636E-2,"Total C  ",{"$f":"SUM(O25:O30)","v":1.2922827528369636E-2},1.2922827528369636E-2]
["Grupo D",null,null,null,"Grupo D",null,null,"Grupo D",null,null,"Grupo D",null,null,"Grupo D"]
[]
["     Incidência do Grupo A no Grupo B",{"$f":"(B14*B21)","v":2.3461873388699529E-2},2.3461873388699529E-2,null,"     Incidência do Grupo A no Grupo B",{"$f":"(F14*F21)","v":3.0384127688562988E-2},3.0384127688562988E-2,"     Incidência do Grupo A no Grupo B",{"$f":"(I14*I21)","v":3.7306381988426514E-2},3.7306381988426514E-2,"     Incidência do Grupo A no Grupo B",{"$f":"(L14*L21)","v":4.4228636288290046E-2},4.4228636288290046E-2,"     Incidência do Grupo A no Grupo B",{"$f":"(O14*O21)","v":5.1150890588153579E-2},5.1150890588153579E-2]
["Total",null,null,null,"Total",null,null,"Total",null,null,"Total",null,null,"Total"]
[null,{"$f":"(B14+B21+B31+B34)","v":0.34429678691434018},{"$f":"(C14+C21+C31+C34)","v":0.34429678691434018},null,null,{"$f":"(F14+F21+F31+F34)","v":0.40121904121420326},{"$f":"(G14+G21+G31+G34)","v":0.40121904121420326},null,{"$f":"(I14+I21+I31+I34)","v":0.45814129551406674},{"$f":"(J14+J21+J31+J34)","v":0.45814129551406674},null,{"$f":"(L14+L21+L31+L34)","v":0.51506354981393032},{"$f":"(M14+M21+M31+M34)","v":0.51506354981393032},null,{"$f":"(O14+O21+O31+O34)","v":0.57198580411379385},{"$f":"(P14+P21+P31+P34)","v":0.57198580411379385}]
[0.05,{"$f":"F36","v":0.40121904121420326},{"$f":"G36","v":0.40121904121420326},2025]
[0.1,0.45814129551406724,0.45814129551406724,2026]
[0.15,0.51506354981393077,0.51506354981393077,2027]
[0.2,0.57198580411379429,0.57198580411379429,2028]

{"sheet":"Custos Variáveis","index":11,"n_rows":51,"n_cols":58,"rows_kept":51,"cut":false,"hidden":false,"merged":[[20,45,20,49],[20,50,20,51],[21,45,21,46],[22,45,22,46],[22,50,26,50],[23,45,23,46],[24,45,24,46],[25,45,25,46],[26,45,26,46],[1,54,1,57],[7,0,7,4],[7,5,7,6],[7,9,7,13],[7,14,7,15],[7,18,7,22],[7,23,7,24],[7,27,7,31],[7,32,7,33],[7,36,7,40],[7,41,7,42],[7,45,7,49],[7,50,7,51],[8,45,8,46],[9,0,9,1],[9,9,9,10],[9,18,9,19],[9,27,9,28],[9,36,9,37],[9,45,9,46],[8,0,8,1],[8,9,8,10],[8,18,8,19],[8,27,8,28],[8,36,8,37],[10,0,10,1],[10,9,10,10],[10,18,10,19],[10,27,10,28],[10,36,10,37],[13,36,13,37],[13,45,13,46],[9,5,13,5],[9,41,13,41],[12,0,12,1],[12,9,12,10],[12,18,12,19],[12,27,12,28],[12,36,12,37],[10,45,10,46],[11,0,11,1],[11,9,11,10],[11,18,11,19],[11,27,11,28],[11,36,11,37],[11,45,11,46],[24,0,24,1],[25,0,25,1],[26,0,26,1],[32,2,32,6],[33,2,33,3],[33,5,34,5],[48,2,48,3],[49,2,49,3],[50,2,50,3],[53,2,53,3],[33,4,34,4],[44,4,45,4],[39,2,39,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[38,2,38,3],[9,50,13,50],[44,5,45,5],[33,6,34,6],[9,14,13,14],[9,23,13,23],[9,32,13,32],[19,0,19,7],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[12,45,12,46],[13,0,13,1],[13,9,13,10],[13,18,13,19],[13,27,13,28]]}
["Composição dos encargos sociais previstos",null,null,null,null,null,null,"Marechal"]
[null,null,null,null,null,null,"Bacia (Lote):",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,null,null,"Metodologia de Cálculo do Diesel - ICMS Monofásico"]
["Combustível - Início até 31/12/2020",null,null,null,null,null,null,null,null,"Combustível - jan-21 a abr-21",null,null,null,null,null,null,null,null,"Combustível - mai-21 a dez-21",null,null,null,null,null,null,null,null,"Combustível - jan-22 a dez-22",null,null,null,null,null,null,null,null,"Combustível - jan-23 a abr-23",null,null,null,null,null,null,null,null,"Combustível - mai-23 em diante",null,null,null,null,null,null,null,null,"2012-09-01","a",1.929,"Preço Médio Distribuição ANP"]
[null,null,"Preço Proposta",1.7,null,0,"Alíquota ICMS",null,null,null,null,"Preço Proposta",1.7,null,0.15,"Alíquota ICMS",null,null,null,null,"Preço Proposta",1.7,null,0.15,"Alíquota ICMS",null,null,null,null,"Preço Proposta",1.7,null,0.14000000000000001,"Alíquota ICMS",null,null,null,null,"Preço Proposta",1.7,null,0.13,"Alíquota ICMS",null,null,null,null,"Preço Proposta",1.7,null,null,null,null,null,"2022-09-01","b",5.9539999999999997,"Preço Médio Distribuição ANP"]
[null,null,"Preço:",{"$f":"D4/(1-(F6/100*100))","v":1.7},"R$/litro",{"$f":"F4*G5","v":0},0.8,null,null,null,null,"Preço:",{"$f":"M4/(1-(O4/100*100))","v":2},"R$/litro",0,0.8,null,null,null,null,"Preço:",{"$f":"V4/(1-(X6/100*100))","v":1.75257731958763},"R$/litro",{"$f":"X4*Y5","v":0.12},0.8,null,null,null,null,"Preço:",{"$f":"AE4/(1-(AG6/100*100))","v":1.74897119341564},"R$/litro",{"$f":"AG4*AH5","v":0.112},0.8,null,null,null,null,"Preço:",{"$f":"AN4/(1-(AP6/100*100))","v":1.7453798767967099},"R$/litro",{"$f":"AP4*AQ5","v":0.104},0.8,null,null,null,null,"Preço:",{"$f":"BE11","v":1.7808987739334901},"R$/litro","ICMS Monofásico",null,null,null,"Percentual Acumulado","c = b/a",{"$f":"BE4/BE3","v":3.0865733540694702},"Acumulado para Deflacionar"]
[null,null,null,null,null,{"$f":"F4-F5","v":0},0.2,null,null,null,null,null,null,null,0,0.2,null,null,null,null,null,null,null,{"$f":"X4-X5","v":0.03},0.2,null,null,null,null,null,null,null,{"$f":"AG4-AG5","v":2.8000000000000001E-2},0.2,null,null,null,null,null,null,null,{"$f":"AP4-AP5","v":2.5999999999999999E-2},0.2,null,null,null,null,null,null,null,null,null,null,null,1,"d",0.9456,"ICMS Bruto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE7/BE6","v":0.73593485617597298},"e",0.69589999999999996,"Desconto Efetivo ICMS"]
["Combustível",null,null,null,null,"Lubrificante - Coeficiente do custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente do custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente do custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente do custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente do custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente do custo/km c/combustível",null,"Média km/L",null,{"$f":"BC6-BC7","v":0.26406514382402702},"f = e/d",{"$f":"BE6-BE7","v":0.24970000000000001},"ICMS Efetivamente Pago"]
["Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,null,"g = f/c",{"$f":"BE8/BE5","v":8.0898773933490098E-2},"ICMS Pago Deflacionado a Preços de Proposta"]
["Miniônibus",null,"Sem Ar",{"$f":"0.181818181818182","v":0.18181818181818199},{"$f":"D10*$D$5","v":0.30909090909090903},0.03,{"$f":"E10*$F$10","v":9.2727272727272797E-3},{"$f":"1/D10","v":5.4999999999999902},null,"Miniônibus",null,"Sem Ar",{"$f":"0.181818181818182","v":0.18181818181818199},{"$f":"M10*$M$5","v":0.36363636363636398},0.03,{"$f":"N10*$O$10","v":1.09090909090909E-2},{"$f":"1/M10","v":5.4999999999999902},null,"Miniônibus",null,"Sem Ar",{"$f":"0.181818181818182","v":0.18181818181818199},{"$f":"V10*$V$5","v":0.31865042174320601},0.03,{"$f":"W10*$X$10","v":9.5595126522961694E-3},{"$f":"1/V10","v":5.4999999999999902},null,"Miniônibus",null,"Sem Ar",{"$f":"0.181818181818182","v":0.18181818181818199},{"$f":"AE10*$AE$5","v":0.31799476243920699},0.03,{"$f":"AF10*$AG$10","v":9.5398428731762203E-3},{"$f":"1/AE10","v":5.4999999999999902},null,"Miniônibus",null,"Sem Ar",{"$f":"0.181818181818182","v":0.18181818181818199},{"$f":"AN10*$AN$5","v":0.31734179578122101},0.03,{"$f":"AO10*$AP$10","v":9.5202538734366297E-3},{"$f":"1/AN10","v":5.4999999999999902},null,"Miniônibus",null,"Sem Ar",{"$f":"0.181818181818182","v":0.18181818181818199},{"$f":"AW10*$AW$5","v":0.32379977707881702},0.03,{"$f":"AX10*$AY$10","v":9.7139933123644995E-3},{"$f":"1/AW10","v":5.4999999999999902},null,null,"h",{"$f":"AW4","v":1.7},"Preço Diesel Proposta"]
["Ônibus Básico",null,"Sem Ar",{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"D11*$D$5","v":0.56666666666666599},null,1.7000000000000001E-2,3,null,"Ônibus Básico",null,"Sem Ar",{"$f":"0.333333333333333","v":0.33333333333333298},0.66666666666666596,null,0.02,3,null,"Ônibus Básico",null,"Sem Ar",{"$f":"0.333333333333333","v":0.33333333333333298},0.58419243986254199,null,1.7525773195876299E-2,3,null,"Ônibus Básico",null,"Sem Ar",{"$f":"0.333333333333333","v":0.33333333333333298},0.582990397805212,null,1.74897119341564E-2,3,null,"Ônibus Básico",null,"Sem Ar",{"$f":"0.333333333333333","v":0.33333333333333298},0.58179329226557097,null,1.7453798767967099E-2,3,null,"Ônibus Básico",null,"Sem Ar",{"$f":"0.333333333333333","v":0.33333333333333298},0.59363292464449602,null,1.7808987739334901E-2,3,null,null,"i = h + g",{"$f":"BE9+BE10","v":1.7808987739334901},"Preço Diesel Proposta com ICMS"]
["Padron",null,"Com Ar",{"$f":"D13","v":0.66666666666666696},1.13333333333333,null,3.4000000000000002E-2,1.5,null,"Padron",null,"Com Ar",{"$f":"M13","v":0.66666666666666696},1.3333333333333299,null,0.04,0,null,"Padron",null,"Com Ar",{"$f":"V13","v":0.66666666666666696},1.16838487972509,null,3.5051546391752599E-2,0,null,"Padron",null,"Com Ar",0,0,null,0,0,null,"Padron",null,"Com Ar",0,0,null,0,0,null,"Padron",null,"Com Ar",0,0,null,0,0]
["Articulado",null,"Com Ar",{"$f":"0.666666666666667","v":0.66666666666666696},1.13333333333333,null,3.4000000000000002E-2,1.5,null,"Articulado",null,"Com Ar",{"$f":"0.666666666666667","v":0.66666666666666696},1.3333333333333299,null,0.04,{"$f":"1/M13","v":1.5},null,"Articulado",null,"Com Ar",{"$f":"0.666666666666667","v":0.66666666666666696},1.16838487972509,null,3.5051546391752599E-2,{"$f":"1/V13","v":1.5},null,"Articulado",null,"Com Ar",{"$f":"0.666666666666667","v":0.66666666666666696},1.16598079561043,null,3.4979423868312799E-2,{"$f":"1/AE13","v":1.5},null,"Articulado",null,"Com Ar",{"$f":"0.666666666666667","v":0.66666666666666696},1.1635865845311399,null,3.4907597535934302E-2,{"$f":"1/AN13","v":1.5},null,"Articulado",null,"Com Ar",{"$f":"0.666666666666667","v":0.66666666666666696},1.18726584928899,null,3.5617975478669801E-2,{"$f":"1/AW13","v":1.5}]
["Articulado BRT",null,"Com Ar",0,0,null,0,0,null,"Articulado BRT",null,"Com Ar",0,0,null,0,0,null,"Articulado BRT",null,"Com Ar",0,0,null,0,0,null,"Articulado BRT",null,"Com Ar",0,0,null,0,0,null,"Articulado BRT",null,"Com Ar",0,0,null,0,0,null,"Articulado BRT",null,"Com Ar",0,0,null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combustível - SET-24 em diante - carros com ar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preço Proposta",1.7]
["Pneus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preço:",{"$f":"AW5","v":1.7808987739334901},"R$/litro","ICMS Monofásico"]
["Pneus"]
["Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente do custo/km c/combustível",null,"Média km/L"]
["Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,null,null,null,null,null,null,null,null,null,null,null,null,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 Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo"]
["Miniônibus",null,6,685,100000,2,205.5,{"$f":"((C23*D23+C23*F23*G23)/E23)","v":6.5759999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miniônibus",null,"Sem Ar",{"$f":"0.181818181818182*1.1","v":0.20000000000000021},{"$f":"AW23*$AW$5","v":0.35617975478669839},0.03,{"$f":"AX23*$AY$10","v":1.068539264360095E-2},{"$f":"1/AW23","v":4.9999999999999947}]
["Ônibus Básico",null,6,997.34,165000,2.5,299.2,6.3466909090909102E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"0.333333333333333*1.1","v":0.36666666666666631},{"$f":"AW24*$AW$5","v":0.65299621710894573},null,1.958988651326837E-2,2.7272727272727297]
["Padron",null,{"$f":"C24","v":6},1720,190000,2,388,7.8821052631578903E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Padron",null,"Com Ar",{"$f":"AW26","v":0.66666666666666696},1.1872658492889938,null,3.5617975478669815E-2,0]
["Articulado",null,10,1234,165000,2.5,370.2,0.13087878787878801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Articulado",null,"Com Ar",{"$f":"0.666666666666667","v":0.66666666666666696},1.1872658492889938,null,3.5617975478669815E-2,{"$f":"1/AW26","v":1.4999999999999993}]
["Articulado BRT",null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",0,0,null,0,0]
[]
[]
[]
["Peças e acessórios de reposição"]
[]
[null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",8.3630500378009901E-7,{"$f":"'Plan 3 Custo Capital'!F9*F36","v":0.168005312209384}]
[null,null,"Ônibus Básico",null,"Sem Ar",5.6967339444970903E-7,{"$f":"'Plan 3 Custo Capital'!G9*'Custos Variáveis'!F37","v":0.14755450114985}]
[null,null,"Padron",null,"Com Ar",7.2023586160814495E-7,0.32500000000000001]
[null,null,"Articulado",null,"Com Ar",4.7614659171197699E-7,{"$f":"F39*'Plan 3 Custo Capital'!H13","v":0.308381101588179}]
[null,null,"Articulado BRT",null,null,null,0]
[]
[]
["Custo variável por km"]
[]
[null,null,"Tipo",null,"Ar Condicionado","R$/km (total)"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",{"$f":"E10+G10+H23+G36","v":0.55212894857302097}]
[null,null,"Ônibus Básico",null,"Sem Ar",0.79468807690742505]
[null,null,"Padron",null,null,1.57115438596491]
[null,null,"Articulado",null,"Com Ar",1.6065932228002999]
[null,null,"Articulado BRT",null,null,0]

{"sheet":"Lucro","index":12,"n_rows":63,"n_cols":22,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Planilhas auxiliares para Determinação da Base para o Cálculo dos Impostos sobre o Lucro"]
[]
[null,null,"DETERMINAÇÃO DA RECEITA LÍQUIDA TOTAL "]
[null,null,"ANO 01","ANO 02","ANO 03","ANO 04","ANO 05","ANO 06","ANO 07","ANO 08","ANO 09","ANO 10","ANO 11","ANO 12","ANO 13","ANO 14","ANO 15","ANO 16","ANO 17","ANO 18","ANO 19","ANO 20"]
[null,"Receita líquida operacional",{"$f":"'FC Pág.1'!D17","v":117953530.87567},{"$f":"'FC Pág.1'!E17","v":167599227.43146938},{"$f":"'FC Pág.1'!F17","v":167623868.80017382},{"$f":"'FC Pág.1'!G17","v":153023593.796556},{"$f":"'FC Pág.1'!H17","v":154820397.97737801},{"$f":"'FC Pág.1'!I17","v":150297874.18970799},{"$f":"'FC Pág.1'!J17","v":79031400.496776},{"$f":"'FC Pág.1'!K17","v":89519239.714618012},{"$f":"'FC Pág.1'!L17","v":125998969.402376},{"$f":"'FC Pág.1'!M17","v":125924913.953664},{"$f":"'FC Pág.1'!N17","v":164087725.03631908},{"$f":"'FC Pág.1'!O17","v":177397210.58958057},{"$f":"'FC Pág.1'!P17","v":152968255.464046},{"$f":"'FC Pág.1'!Q17","v":153587560.14203808},{"$f":"'FC Pág.1'!R17","v":154826169.49802226},{"$f":"'FC Pág.1'!S17","v":154826169.49802226},{"$f":"'FC Pág.1'!T17","v":154826169.49802226},{"$f":"'FC Pág.1'!U17","v":154826169.49802226},{"$f":"'FC Pág.1'!V17","v":154826169.49802226},{"$f":"'FC Pág.1'!W17","v":154826169.49802226}]
[null,"Receita venda veículos",0,0,0,0,0,0,0,0,{"$f":"'Plan 3 Custo Capital'!G337","v":0},0,1,2,3,4,5,6,7,8,9,10]
[null,"Receita venda outros ativos",0,0,0,0,0,{"$f":"'Custos Diversos'!G46","v":100000},0,0,0,0,1,2,3,4,5,6,7,8,9,10]
[null,"Receita para Impostos sobre Lucro",{"$f":"SUM(C6:C7)","v":117953530.87567},167599227.43146938,167623868.80017382,153023593.796556,154820397.97737801,150297874.18970799,79031400.496776,89519239.714618012,125998969.402376,125924913.953664,164087726.03631908,177397212.58958057,152968258.464046,153587564.14203808,154826174.49802226,154826175.49802226,154826176.49802226,154826177.49802226,154826178.49802226,154826179.49802226]
[]
[null,null,"CÁLCULO DO LUCRO BRUTO UTILIZANDO A DEPRECIAÇÃO FISCAL DE ATIVOS"]
[null,null,"ANO 01","ANO 02","ANO 03","ANO 04","ANO 05","ANO 06","ANO 07","ANO 08","ANO 09","ANO 10","ANO 11","ANO 12","ANO 13","ANO 14","ANO 15","ANO 16","ANO 17","ANO 18","ANO 19","ANO 20"]
[null,"Receita para Impostos sobre Lucro",{"$f":"C9","v":117953530.87567},167599227.43146938,167623868.80017382,153023593.796556,154820397.97737801,150297874.18970799,79031400.496776,89519239.714618012,125998969.402376,125924913.953664,164087726.03631908,177397212.58958057,152968258.464046,153587564.14203808,154826174.49802226,154826175.49802226,154826176.49802226,154826177.49802226,154826178.49802226,154826179.49802226]
[null,"Custos Variáveis",{"$f":"'FC Pág.1'!D22","v":24623155.634329002},{"$f":"'FC Pág.1'!E22","v":32501184.430004098},{"$f":"'FC Pág.1'!F22","v":33275305.25259798},{"$f":"'FC Pág.1'!G22","v":31010017.325349052},{"$f":"'FC Pág.1'!H22","v":28263774.628123373},{"$f":"'FC Pág.1'!I22","v":28046162.11798238},{"$f":"'FC Pág.1'!J22","v":26619022.21171385},{"$f":"'FC Pág.1'!K22","v":29178093.227268144},{"$f":"'FC Pág.1'!L22","v":29475126.081854705},{"$f":"'FC Pág.1'!M22","v":31028505.449989609},{"$f":"'FC Pág.1'!N22","v":32124551.53670729},{"$f":"'FC Pág.1'!O22","v":34377210.154402226},{"$f":"'FC Pág.1'!P22","v":34377210.154402226},{"$f":"'FC Pág.1'!Q22","v":34377210.154402226},{"$f":"'FC Pág.1'!R22","v":34377210.154402226},{"$f":"'FC Pág.1'!S22","v":34377210.154402226},{"$f":"'FC Pág.1'!T22","v":34377210.154402226},{"$f":"'FC Pág.1'!U22","v":34377210.154402226},{"$f":"'FC Pág.1'!V22","v":34377210.154402226},{"$f":"'FC Pág.1'!W22","v":34377210.154402226}]
[null,"Custos Pessoal de Operação",{"$f":"'FC Pág.1'!D28","v":45495898.794487394},{"$f":"'FC Pág.1'!E28","v":76883866.424887881},{"$f":"'FC Pág.1'!F28","v":80039806.281748548},{"$f":"'FC Pág.1'!G28","v":76159792.035067543},{"$f":"'FC Pág.1'!H28","v":70122163.548842192},{"$f":"'FC Pág.1'!I28","v":66949234.002904914},{"$f":"'FC Pág.1'!J28","v":65468250.541989282},{"$f":"'FC Pág.1'!K28","v":66709478.57970833},{"$f":"'FC Pág.1'!L28","v":68699956.210458994},{"$f":"'FC Pág.1'!M28","v":68060694.973347917},{"$f":"'FC Pág.1'!N28","v":68805231.580263659},{"$f":"'FC Pág.1'!O28","v":72156079.904931992},{"$f":"'FC Pág.1'!P28","v":74277043.37648046},{"$f":"'FC Pág.1'!Q28","v":76397297.596168458},{"$f":"'FC Pág.1'!R28","v":78517551.815856442},{"$f":"'FC Pág.1'!S28","v":78517551.815856442},{"$f":"'FC Pág.1'!T28","v":78517551.815856442},{"$f":"'FC Pág.1'!U28","v":78517551.815856442},{"$f":"'FC Pág.1'!V28","v":78517551.815856442},{"$f":"'FC Pág.1'!W28","v":78517551.815856472}]
[null,"Custos Administrativos",{"$f":"'FC Pág.1'!D29","v":5910627.7600780446},{"$f":"'FC Pág.1'!E29","v":6523139.1712290011},{"$f":"'FC Pág.1'!F29","v":6523139.1712290011},{"$f":"'FC Pág.1'!G29","v":6523139.1712290011},{"$f":"'FC Pág.1'!H29","v":6523139.1712290011},{"$f":"'FC Pág.1'!I29","v":6523139.1712290011},{"$f":"'FC Pág.1'!J29","v":6523139.1712290011},{"$f":"'FC Pág.1'!K29","v":6523139.1712290011},{"$f":"'FC Pág.1'!L29","v":6523139.1712290011},{"$f":"'FC Pág.1'!M29","v":6523139.1712290011},{"$f":"'FC Pág.1'!N29","v":6634573.3308483511},{"$f":"'FC Pág.1'!O29","v":6747854.6700570015},{"$f":"'FC Pág.1'!P29","v":6823539.9521548254},{"$f":"'FC Pág.1'!Q29","v":6899199.9250345239},{"$f":"'FC Pág.1'!R29","v":6974859.8979142224},{"$f":"'FC Pág.1'!S29","v":6974859.8979142224},{"$f":"'FC Pág.1'!T29","v":6974859.8979142224},{"$f":"'FC Pág.1'!U29","v":6974859.8979142224},{"$f":"'FC Pág.1'!V29","v":6974859.8979142224},{"$f":"'FC Pág.1'!W29","v":6974859.8979142224}]
[null,"Depreciação Fiscal de Frota",{"$f":"'Custo de Capital B'!$G$32","v":32118708.469999999},{"$f":"'Custo de Capital B'!$G$33","v":32118708.469999999},{"$f":"'Custo de Capital B'!$G$34","v":32377724.43},{"$f":"'Custo de Capital B'!$G$35","v":32377724.43},{"$f":"'Custo de Capital B'!$G$36","v":259015.96},{"$f":"'Custo de Capital B'!$G$37","v":259015.96},{"$f":"'Custo de Capital B'!$G$38","v":4532779.3},{"$f":"'Custo de Capital B'!$G$39","v":4532779.3},{"$f":"'Custo de Capital B'!$G$40","v":6039454.2999999998},{"$f":"'Custo de Capital B'!$G$41","v":6039454.2999999998},{"$f":"'Custo de Capital B'!$G$42","v":1506675},{"$f":"'Custo de Capital B'!$G$43","v":1506675},{"$f":"'Custo de Capital B'!$G$44","v":0},{"$f":"'Custo de Capital B'!$G$45","v":4532779.3},{"$f":"'Custo de Capital B'!$G$46","v":4532779.3},{"$f":"'Custo de Capital B'!$G$47","v":6039454.2999999998},{"$f":"'Custo de Capital B'!$G$48","v":6039454.2999999998},{"$f":"'Custo de Capital B'!$G$49","v":1506675},{"$f":"'Custo de Capital B'!$G$50","v":1506675},{"$f":"'Custo de Capital B'!$G$51","v":0}]
[null,"Depreciação Fiscal de Outros Ativos",{"$f":"G63","v":1746953.9597989949},{"$f":"C18","v":1746953.9597989949},1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949]
[null,"Lucro Bruto Fiscal / Base IR E CSLL",{"$f":"C13-SUM(C14:C18)","v":8058186.2569765747},17825374.9755494,13660939.704799294,5205966.8751114011,47905350.709384456,46773368.97779271,-25858744.687955126,-19171204.523386449,13514339.679034308,12526166.099298492,53269740.628700778,60862438.900390357,35743511.021209493,29634123.206633881,28676819.370050386,27170145.370050386,27170146.370050386,31702926.670050383,31702927.670050383,33209603.670050353]
[]
[null,null,"CÁLCULO DO PREJUIZO ACUMULADO"]
[null,null,"ANO 01","ANO 02","ANO 03","ANO 04","ANO 05","ANO 06","ANO 07","ANO 08","ANO 09","ANO 10","ANO 11","ANO 12","ANO 13","ANO 14","ANO 15","ANO 16","ANO 17","ANO 18","ANO 19","ANO 20"]
[null,"Prejuizo Acumulado - Início do Período",0,{"$f":"C27","v":0},0,0,0,0,0,-25858744.687955126,-45029949.211341575,-40975647.307631284,-37217797.477841735,-21236875.289231502,-2978143.6191143952,0,0,0,0,0,0,0]
[null,"Prejuizo do Exercício",{"$f":"IF(C19<0,C19,0)","v":0},0,0,0,0,0,-25858744.687955126,-19171204.523386449,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Limite para compensação no exercício",0,{"$f":"IF(D19>0,D19*0.3,0)","v":5347612.4926648196},4098281.9114397881,1561790.0625334203,14371605.212815337,14032010.693337813,0,0,4054301.9037102922,3757849.8297895477,15980922.188610233,18258731.670117106,10723053.306362847,8890236.9619901646,8603045.8110151161,8151043.6110151149,8151043.9110151157,9510878.0010151137,9510878.3010151144,9962881.1010151058]
[null,"Prejuizo Compensado",{"$f":"IF(AND(C19>0,C23<0),IF(-C23<C25,-C23,C25),0)","v":0},{"$f":"IF(AND(D19>0,D23<0),IF(-D23<D25,D23,-D25),0)","v":0},0,0,0,0,0,0,-4054301.9037102922,-3757849.8297895477,-15980922.188610233,-18258731.670117106,-2978143.6191143952,0,0,0,0,0,0,0]
[null,"Saldo Prejuizo Acumulado",{"$f":"C23+C24+C26","v":0},{"$f":"D23+D24-D26","v":0},0,0,0,0,-25858744.687955126,-45029949.211341575,-40975647.307631284,-37217797.477841735,-21236875.289231502,-2978143.6191143952,0,0,0,0,0,0,0,0]
[]
[null,null,"CÁLCULO DA BASE PARA APURAÇÃO DOS IMPOSTOS SOBRE LUCRO"]
[null,null,"ANO 01","ANO 02","ANO 03","ANO 04","ANO 05","ANO 06","ANO 07","ANO 08","ANO 09","ANO 20","ANO 21","ANO 22","ANO 23","ANO 24","ANO 25","ANO 26","ANO 27","ANO 28","ANO 29","ANO 30"]
[null,"Lucro Base para Cálculo dos Impostos",{"$f":"C19+C26","v":8058186.2569765747},17825374.9755494,13660939.704799294,5205966.8751114011,47905350.709384456,46773368.97779271,-25858744.687955126,-19171204.523386449,9460037.7753240149,8768316.2695089448,37288818.440090545,42603707.230273247,32765367.402095098,29634123.206633881,28676819.370050386,27170145.370050386,27170146.370050386,31702926.670050383,31702927.670050383,33209603.670050353]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DEPRECIAÇÃO FISCAL DA FROTA","Investimento Inicial",null,null,null,null,null,null,"Investimento Inicial"]
[null,"Tipo de Ônibus","R$ Unitário","Qtde.Veículos","Vida útil","R$ Deprec.Ano 1","R$ Deprec.Ano 2","R$ Deprec.Ano 3","R$ Deprec.Ano 4","R$ Unitário","R$ Deprec.Ano 9","R$ Deprec.Ano 10","R$ Deprec.Ano 11","R$ Deprec.Ano 12","R$ Deprec.Ano 13","R$ Deprec.Ano 14","R$ Deprec.Ano 15","R$ Deprec.Ano 16","R$ Deprec.Ano 17","R$ Deprec.Ano 18","R$ Deprec.Ano 19","R$ Deprec.Ano 20"]
[null,"Miniônibus",{"$f":"'Plan 3 Custo Capital'!F8","v":205000},{"$f":"Q.Frota!C5","v":79},4,{"$f":"C42*D42/4","v":4048750},{"$f":"F42","v":4048750},4048750,4048750,205000,{"$f":"J42*D42/E42","v":4048750},{"$f":"K42","v":4048750},4048750,4048750,4048750,4048750,4048750,4048750,4048750,4048750,4048750,4048750]
[null,"Ônibus Básico",{"$f":"'Plan 3 Custo Capital'!G8","v":265000},{"$f":"Q.Frota!F5","v":352},4,23320000,{"$f":"F43","v":23320000},23320000,23320000,265000,23320000,{"$f":"K43","v":23320000},23320000,23320000,23320000,23320000,23320000,23320000,23320000,23320000,23320000,23320000]
[null,"Articulado",{"$f":"'Plan 3 Custo Capital'!H12","v":660000},{"$f":"Q.Frota!L5","v":33},4,5445000,{"$f":"F44","v":5445000},5445000,5445000,0,0,{"$f":"K44","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Totais................................",{"$f":"SUMPRODUCT(D42:D44,C42:C44)","v":131255000},{"$f":"SUM(D42:D44)","v":464},null,{"$f":"SUM(F42:F44)","v":32813750},32813750,32813750,32813750,{"$f":"SUMPRODUCT(J42:J43,D42:D43)","v":109475000},{"$f":"SUM(K42:K44)","v":27368750},27368750,27368750,27368750,27368750,27368750,27368750,27368750,27368750,27368750,27368750,27368750]
[]
[]
[null,"DEPRECIAÇÃO FISCAL","R$","TAXA  ANUAL DE DEPRECIAÇÃO (%)","PERÍODO DE DEPRECIAÇÃO (anos)","VALOR RESIDUAL","APURAÇÃO DA DEPRECIAÇÃO FISCAL DE EDIFICAÇÕES, INSTALAÇÕES E EQUIPAMENTOS"]
[null,"OUTROS ATIVOS","Investimentos",null,null,null,"ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO"]
[null,null,"Ano 0",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,"Terreno",{"$f":"'Custos Diversos'!D22","v":13302512.5628141}]
[2,"Edifícios",{"$f":"'Custos Diversos'!D27","v":7759798.9949748702},0.04,25,0,{"$f":"C52*(1-F52)/E52","v":310391.959798995},{"$f":"G52","v":310391.959798995},310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995]
[3,"Instalações e Benfeitorias",{"$f":"'Custos Diversos'!D28","v":500000},0.05,20,0,25000,{"$f":"G53","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[4,"Veículos de Suporte Operacional",{"$f":"'Custos Diversos'!D44","v":125000},0.2,5,0,25000,{"$f":"G54","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[5,"Veículos de Uso Administrativo",{"$f":"'Custos Diversos'!D45","v":125000},0.2,5,0,25000,{"$f":"G55","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[6,"Equipamentos de manutenção",{"$f":"'Custos Diversos'!D29","v":450000},0.1,10,0,45000,{"$f":"G56","v":45000},45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000]
[7,"Móveis e Utensílios",{"$f":"'Custos Diversos'!D30","v":200000},0.1,10,0,20000,{"$f":"G57","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[8,"Equipamentos de Comunicação",{"$f":"'Custos Diversos'!D31","v":16000},0.2,5,0,3200,{"$f":"G58","v":3200},3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200]
[9,"Equips de Informática e Software",{"$f":"'Custos Diversos'!D32","v":150000},0.2,5,0,30000,{"$f":"G59","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
[10,"Equips de Limpeza e Abastecimento",{"$f":"'Custos Diversos'!D33","v":887120},0.1,10,0,88712,{"$f":"G60","v":88712},88712,88712,88712,88712,88712,88712,88712,88712,88712,88712,88712,88712,88712,88712]
[11,"SIM E Câmaras de Vigilância",{"$f":"'Custos Diversos'!D39","v":5773250},0.2,5,0,1154650,{"$f":"G61","v":1154650},1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650]
[12,"Bens Patrimoniais Diversos",{"$f":"'Custos Diversos'!D34","v":100000},0.2,5,0,20000,{"$f":"G62","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[null,"TOTAIS",{"$f":"SUM(C51:C62)","v":29388681.557788968},null,null,null,{"$f":"SUM(G52:G62)","v":1746953.9597989949},1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949,1746953.9597989949]

{"sheet":"Dados Passag e km","index":13,"n_rows":404,"n_cols":22,"rows_kept":404,"cut":false,"hidden":false,"merged":[[145,2,145,9],[145,11,145,15],[145,17,145,21],[146,1,146,2],[146,3,146,7],[146,12,146,14],[146,18,146,20],[166,2,166,9],[166,11,166,15],[166,17,166,21],[167,1,167,2],[167,3,167,7],[167,12,167,14],[167,18,167,20],[186,2,186,9],[186,11,186,15],[186,17,186,21],[187,1,187,2],[187,3,187,7],[187,12,187,14],[187,18,187,20],[206,2,206,9],[206,11,206,15],[206,17,206,21],[207,1,207,2],[207,3,207,7],[207,12,207,14],[207,18,207,20],[226,2,226,9],[226,11,226,15],[226,17,226,21],[227,1,227,2],[227,3,227,7],[227,12,227,14],[227,18,227,20],[246,2,246,9],[246,11,246,15],[246,17,246,21],[247,1,247,2],[247,3,247,7],[247,12,247,14],[247,18,247,20],[266,2,266,9],[267,1,267,2],[267,3,267,7],[286,2,286,9],[287,1,287,2],[287,3,287,7],[306,2,306,9],[307,1,307,2],[307,3,307,7],[326,2,326,9],[327,1,327,2],[327,3,327,7],[346,2,346,9],[347,1,347,2],[347,3,347,7],[385,1,385,2],[385,3,385,7],[366,2,366,9],[367,1,367,2],[367,3,367,7],[1,0,3,0],[145,0,148,0],[166,0,169,0],[186,0,189,0],[206,0,209,0],[326,0,329,0],[346,0,349,0],[384,0,387,0],[226,0,229,0],[246,0,249,0],[266,0,269,0],[286,0,289,0],[306,0,309,0],[366,0,369,0]]}
["MARECHAL (Bacia4)"]
["FONTE/Período","Passageiros",null,null,"Criança","Passag."]
[null,"Informação","Sêniors","Funcionais","Candanga","Pagante"]
[null,"Dftrans",null,null,null,"Transportado"]
["Edital",4269689,0,0,0,{"$f":"B5-SUM(C5:E5)","v":4269689}]
["2013-12-01",21064,0,228,0,20836]
[{"$f":"DATE(YEAR(A6),MONTH(A6)+1,DAY(A6))","v":"2014-01-01"},434870,0,2581,0,432289]
["2014-02-01",1095879,0,9066,0,1086813]
["2014-03-01",2034399,0,21504,0,2012895]
["2014-04-01",2784843,747,29972,0,2754124]
["2014-05-01",3141604,2550,37858,0,3101196]
["2014-06-01",2936450,3373,34678,0,2898399]
["2014-07-01",2961857,4103,35786,0,2921968]
["2014-08-01",3746696,5047,39143,0,3702506]
["2014-09-01",4127650,7949,52943,0,4066758]
["2014-10-01",4560599,8988,54153,0,4497458]
["2014-11-01",3919195,9113,49613,0,3860469]
["2014-12-01",3361219,8486,43329,0,3309404]
["2015-01-01",3233530,9115,48240,0,3176175]
["2015-02-01",3356906,9640,49628,0,3297638]
["2015-03-01",4496162,11933,61225,0,4423004]
["2015-04-01",4257204.3,12663,59673,0,4184868.3]
["2015-05-01",4526520,14992,63252,0,4448276]
["2015-06-01",3925403,13307,52352,0,3859744]
["2015-07-01",4315687,16041,63163,0,4236483]
["2015-08-01",4840632,15811,61542,0,4763279]
["2015-09-01",4667315,16618,66344,0,4584353]
["2015-10-01",4365852,15382,62158,0,4288312]
["2015-11-01",4342645,15599,60083,0,4266963]
["2015-12-01",3796071,14543,55239,0,3726289]
["2016-01-01",2867102,11898,47700,0,2807504]
["2016-02-01",3210382,12442,48724,0,3149216]
["2016-03-01",4478488,16355,65336,0,4396797]
["2016-04-01",4319137,15828,63462,0,4239847]
["2016-05-01",4461091,16136,64318,0,4380637]
["2016-06-01",4671423,16654,62459,0,4592310]
["2016-07-01",4354396,18296,64928,0,4271172]
["2016-08-01",4767085,15776,57336,0,4693973]
["2016-09-01",4463651.0999999996,11636,42369,0,4409646.0999999996]
["2016-10-01",4379019,21304,78279,0,4279436]
["2016-11-01",4196336,15337,55181,0,4125818]
["2016-12-01",3977549,7569,53710,0,3916270]
["2017-01-01",3018169,113,46740,0,2971316]
["2017-02-01",3359899,137,47903,0,3311859]
["2017-03-01",4375345,177,52486,0,4322682]
["2017-04-01",3649888,140,44605,0,3605143]
["2017-05-01",4244811,169,51803,0,4192839]
["2017-06-01",3867769,185,46342,0,3821242]
["2017-07-01",3200765,150,40578,0,3160037]
["2017-08-01",4055098,159,44710,0,4010229]
["2017-09-01",3974003,160,44607,0,3929236]
["2017-10-01",4070747,130,43786,0,4026831]
["2017-11-01",4169974,105,42948,0,4126921]
["2017-12-01",3533713,101,40165,0,3493447]
["2018-01-01",2784676,111,33358,0,2751207]
["2018-02-01",2978097,41,29959,0,2948097]
["2018-03-01",4251348,50,43391,0,4207907]
["2018-04-01",4187465,44,33407,0,4154014]
["2018-05-01",4205188,62,48194,0,4156932]
["2018-06-01",4103324,90,40250,0,4062984]
["2018-07-01",3368204,450,37948,0,3329806]
["2018-08-01",4431238,3268,42113,207,4385650]
["2018-09-01",4067523,7395,39480,548,4020100]
["2018-10-01",4318067,12326,36746,702,4268293]
["2018-11-01",3946802,17790,33421,869,3894722]
["2018-12-01",3375276,23504,30740,903,3320129]
["2019-01-01",2804096,26178,26738,588,2750592]
["2019-02-01",3334060,22501,21553,981,3289025]
["2019-03-01",3660641,40504,38840,2514,3578783]
["2019-04-01",3989920,34565,31773,2697,3920885]
["2019-05-01",4348075,37889,35153,3692,4271341]
["2019-06-01",3603261,0,0,0,{"$f":"B72","v":3603261}]
["2019-07-01",3378927,0,0,0,3378927]
["2019-08-01",4137569,0,0,0,4137569]
["2019-09-02",4000947,0,0,0,4000947]
["2019-10-01",4177152,0,0,0,4177152]
["2019-11-01",3864150,0,0,0,3864150]
["2019-12-01",3198094,0,0,0,3198094]
["2020-01-01",2698043,0,0,0,2698043]
["2020-02-01",3137278,0,0,0,3137278]
["2020-03-01",2523073,0,0,0,2523073]
["2020-04-01",1051051,0,0,0,1051051]
["2020-05-01",1303294,0,0,0,1303294]
["2020-06-01",1501495,0,0,0,1501495]
["2020-07-01",1703331,0,0,0,1703331]
["2020-08-01",1778298,0,0,0,1778298]
["2020-09-01",1781770,0,0,0,1781770]
["2020-10-01",1850253,0,0,0,1850253]
["2020-11-01",1902873,null,null,null,1902873]
["2020-12-01",1995613,null,null,null,1995613]
["2021-01-01",1826897,null,null,null,1826897]
["2021-02-01",1706320,null,null,null,1706320]
["2021-03-01",1755975,null,null,null,1755975]
["2021-04-01",1629653,null,null,null,1629653]
["2021-05-01",1908407,null,null,null,1908407]
["2021-06-01",1917737,null,null,null,{"$f":"B96","v":1917737}]
["2021-07-01",2216558,null,null,null,2216558]
["2021-08-01",2498580,null,null,null,2498580]
["2021-09-01",2663021,null,null,null,2663021]
["2021-10-01",2671626,null,null,null,{"$f":"B100","v":2671626}]
["2021-11-01",2744188,null,null,null,2744188]
["2021-12-01",2769659,null,null,null,2769659]
["2022-01-01",2245669,null,null,null,2245669]
["2022-02-01",2385341,null,null,null,2385341]
["2022-03-01",3158878,null,null,null,3158878]
["2022-04-01",3048049,null,null,null,3048049]
["2022-05-01",3550458,null,null,null,3550458]
["2022-06-01",3423749,null,null,null,3423749]
["2022-07-01",3009692,null,null,null,3009692]
["2022-08-01",3650038,null,null,null,3650038]
["2022-09-01",3334963,null,null,null,3334963]
["2022-10-01",3299333,null,null,null,3299333]
["2022-11-01",3116469,null,null,null,3116469]
["2022-12-01",2806933,null,null,null,2806933]
["2023-01-01",2579462,null,null,null,{"$f":"B115","v":2579462}]
["2023-02-01",2613317,null,null,null,2613317]
["2023-03-01",3504416,null,null,null,3504416]
["2023-04-01",3039799,null,null,null,3039799]
["2023-05-01",3446620,null,null,null,3446620]
["2023-06-01",3371614,null,null,null,3371614]
["2023-07-01",3007941,null,null,null,3007941]
["2023-08-01",3562240,null,null,null,3562240]
["2023-09-01",3293281,null,null,null,3293281]
["2023-10-01",3339365,null,null,null,{"$f":"770050+742512+888994+114183+124238+699388","v":3339365}]
["2023-11-01",2754520,null,null,null,2754520]
["2023-12-01",2495233,null,null,null,2495233]
["2024-01-01",2451810,null,null,null,2451810]
["2024-02-01",2600759,null,null,null,2600759]
["2024-03-01",3151040,null,null,null,3151040]
["2024-04-01",3409234,null,null,null,3409234]
["2024-05-01",3204444,null,null,null,3204444]
["2024-06-01",3112540,null,null,null,3112540]
["2024-07-01",2907182,null,null,null,2907182]
["2024-08-01",3400637,null,null,null,3400637]
["2024-09-01",3127196,null,null,null,3127196]
["2024-10-01",3318232,null,null,null,3318232]
["2024-11-01",3003351,null,null,null,3003351]
["2024-12-01",2808067,null,null,null,2808067]
["2025-01-01",2339484,null,null,null,2339484]
["2025-02-01",3028818,null,null,null,3028818]
["Totais",{"$f":"SUM(B6:B88)","v":290758078.39999998},623725,2967292,13701,{"$f":"SUM(F6:F129)","v":399601456.39999998}]
["Qtde. meses p/ média mensal p/ fluxo de caixa.....................................................",null,null,null,null,12]
["Média últimos 12 meses (cláusula XVII do Contrato)..............................................",null,null,null,null,{"$f":"SUM(F129:F140)/F142","v":3067518.75}]
[]
[null,null,null,null,null,null,null,null,null,"Bacia 4"]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 1",null,null,null,null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019",null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km Total",null,null,"Km Tipo de Veículo Com Ociosa de 5%",null,null,"Km Total"]
[null,"Operacional","km Mensal","Midiônibus","Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Sem Ociosa",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Com Ociosa"]
[null,"Mensal","Oper. + Ociosa",null,null,null,"Normal","BRT","Mês","Ociosa",null,null,null,null,"Normal",1,null,null,null,null,"Normal",1.05]
["Edital Contratado",{"$f":"C150/1.05","v":2326655.2380952355},{"$f":"SUM(D150:H150)","v":2442987.9999999972},{"$f":"3587210/12","v":298934.16666666698},{"$f":"23124409/12","v":1927034.08333333},0,{"$f":"2604237/12","v":217019.75},0,4269689,{"$f":"I150/C150","v":1.74773228521794},null,"Edital Contratado",null,null,null,{"$f":"SUM(M150:O150)","v":0},null,"Edital Contratado",null,null,null,{"$f":"SUM(S150:U150)","v":0}]
["2013-12-01",29056.400000000001,30509.22,0,30509.22,null,0,0,{"$f":"F6","v":20836},0.68294109125044822,null,{"$f":"A151","v":"2013-12-01"},0,7941,0,{"$f":"SUM(M151:O151)*$P$149","v":7941},null,{"$f":"L151","v":"2013-12-01"},{"$f":"M151*$V$149","v":0},8338.0499999999993,0,{"$f":"SUM(S151:U151)*$P$149","v":8338.0499999999993}]
[{"$f":"DATE(YEAR(A151),MONTH(A151)+1,DAY(A151))","v":"2014-01-01"},364011.89999999997,382212.495,0,382212.495,null,0,0,432289,1.1310174461983511,null,{"$f":"DATE(YEAR(L151),MONTH(L151)+1,DAY(L151))","v":"2014-01-01"},0,364011.9,0,364011.9,null,{"$f":"DATE(YEAR(R151),MONTH(R151)+1,DAY(R151))","v":"2014-01-01"},{"$f":"M152*$V$149","v":0},382212.495,0,382212.495]
["2014-02-01",1217996.0900000001,1278895.8945000002,93919.56,1174249.7445,null,10726.59,0,1086813,0.8498056836947645,null,"2014-02-01",89447.2,1118333.0900000001,10215.799999999999,1217996.0900000001,null,"2014-02-01",{"$f":"M153*$V$149","v":93919.56},1174249.7445,10726.59,1278895.8945000002]
["2014-03-01",2146752.46,2254090.0830000001,217084.98,2015551.923,null,21453.18,0,2012895,0.89299669750598865,null,"2014-03-01",206747.6,1919573.26,20431.599999999999,2146752.46,null,"2014-03-01",{"$f":"M154*$V$149","v":217084.98},2015551.923,21453.18,2254090.0830000001]
["2014-04-01",2375293.4899999998,2494058.1645,263991.86099999998,2206842.5715000001,null,23223.732,0,2754124,1.1042741661769293,null,"2014-04-01",251420.82,2101754.83,22117.84,2375293.4899999998,null,"2014-04-01",{"$f":"M155*$V$149","v":263991.86099999998},2206842.5715000001,23223.732,2494058.1645]
["2014-05-01",2610870.94,2741414.4870000002,290191.63949999999,2426373.159,null,24849.6885,0,3101196,1.1312393710276616,null,"2014-05-01",276372.99,2310831.58,23666.37,2610870.9400000004,null,"2014-05-01",{"$f":"M156*$V$149","v":290191.63949999999},2426373.159,24849.6885,2741414.4870000002]
["2014-06-01",2717809.72,2853700.2060000002,277112.66100000002,2566920.9300000002,null,9666.6149999999998,0,2898399,1.0156634512293965,null,"2014-06-01",263916.82,2444686.6,9206.2999999999993,2717809.7199999997,null,"2014-06-01",{"$f":"M157*$V$149","v":277112.66100000002},2566920.9300000002,9666.6149999999998,2853700.2060000002]
["2014-07-01",2954582.26,3102311.3730000001,303649.647,2785755.6195,null,12906.1065,0,2921968,0.94186806180399474,null,"2014-07-01",289190.14,2653100.59,12291.53,2954582.26,null,"2014-07-01",{"$f":"M158*$V$149","v":303649.647},2785755.6195,12906.1065,3102311.3730000001]
["2014-08-01",2857217.28,3000078.1439999999,295525.21950000001,2692551.4559999998,null,12001.468500000001,0,3702506,1.234136519878597,null,"2014-08-01",281452.59000000003,2564334.7200000002,11429.97,2857217.2800000003,null,"2014-08-01",{"$f":"M159*$V$149","v":295525.21950000001},2692551.4559999998,12001.468500000001,3000078.1439999999]
["2014-09-01",3070452.54,3223975.1670000004,323084.58,2783142.39,null,117748.197,0,4066758,1.261411080837894,null,"2014-09-01",307699.59999999998,2650611.7999999998,112141.14,3070452.54,null,"2014-09-01",{"$f":"M160*$V$149","v":323084.58},2783142.39,117748.197,3223975.1670000004]
["2014-10-01",3231608.6799999997,3393189.1140000001,467268.43800000002,2784920.628,null,141000.04800000001,0,4497458,1.3254368822073264,null,"2014-10-01",445017.56,2652305.36,134285.76000000001,3231608.6799999997,null,"2014-10-01",{"$f":"M161*$V$149","v":467268.43800000002},2784920.628,141000.04800000001,3393189.1140000001]
["2014-11-01",3095104.15,3249859.3574999999,527012.12549999997,2588341.7069999999,null,134505.52499999999,0,3860469,1.1878880207818348,null,"2014-11-01",501916.31,2465087.34,128100.5,3095104.15,null,"2014-11-01",{"$f":"M162*$V$149","v":527012.12549999997},2588341.7069999999,134505.52499999999,3249859.3574999999]
["2014-12-01",3267347.0099999993,3430714.3604999995,593547.56999999995,2694864.5219999999,null,142302.26850000001,0,3309404,0.9646399123469086]
["Totais Anual",29938102.919999998,31435008.066,{"$f":"SUM(D151:D163)","v":3652388.2815},27132236.365499999,0,650383.41899999999,0,34665115,1.1027550852609347,null,"Totais Anual",{"$f":"SUM(M151:M162)","v":2913181.63},23252572.07,483886.81,26649640.509999994,null,"Totais Anual",{"$f":"SUM(S151:S162)","v":3058840.7115000002},24415200.673500001,508081.15049999999,27982122.535499997]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J145","v":"Bacia 4"},null,null,null,null,null,{"$f":"P145","v":0},null,null,null,null,null,{"$f":"V145","v":0}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 2",null,null,null,null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019",null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km"]
[null,"Operacional","km Mensal",{"$f":"D148","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G149","v":"Normal"},"BRT","Mês","Ociosa",null,null,null,null,"Normal","Sem Ociosa",null,null,null,null,"Normal","Sem Ociosa"]
["Edital Contratado",{"$f":"C171/1.05","v":2326655.2380952402},{"$f":"SUM(D171:H171)","v":2442988},{"$f":"D150","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I171/C171","v":1.747732285217938},null,"Edital Contratado",null,null,null,{"$f":"SUM(M171:O171)","v":0},null,"Edital Contratado",null,null,null,{"$f":"SUM(S171:U171)","v":0}]
[{"$f":"DATE(YEAR(A163),MONTH(A163)+1,DAY(A163))","v":"2015-01-01"},3109267.6,3264730.98,554900.29350000003,2576398.5554999998,0,133432.13099999999,0,{"$f":"F19","v":3176175},0.97287495339049346,null,{"$f":"DATE(YEAR(L162),MONTH(L162)+1,DAY(L162))","v":"2014-12-01"},565283.4,2566537.64,135525.97,{"$f":"SUM(M172:O172)*$P$149","v":3267347.0100000002},null,{"$f":"DATE(YEAR(R162),MONTH(R162)+1,DAY(R162))","v":"2014-12-01"},{"$f":"M172*$V$149","v":593547.56999999995},2694864.5219999999,142302.26850000001,{"$f":"SUM(S172:U172)*$P$149","v":3430714.3604999995}]
[{"$f":"DATE(YEAR(A172),MONTH(A172)+1,DAY(A172))","v":"2015-02-01"},2781700.52,2920785.5460000001,494170.84499999997,2307724.4190000002,0,118890.28200000001,0,3297638,1.1290243491228233,null,{"$f":"DATE(YEAR(L172),MONTH(L172)+1,DAY(L172))","v":"2015-01-01"},528476.47,2453712.91,127078.22,3109267.6,null,{"$f":"DATE(YEAR(R172),MONTH(R172)+1,DAY(R172))","v":"2015-01-01"},{"$f":"M173*$V$149","v":554900.29350000003},2576398.5554999998,133432.13099999999,3264730.98]
["2015-03-01",3302329.23,3467445.6915000002,588950.25,2736291.3480000002,0,142204.09349999999,0,4423004,1.2755798918040531,null,"2015-02-01",470638.9,2197832.7799999998,113228.84,2781700.5199999996,null,"2015-02-01",{"$f":"M174*$V$149","v":494170.84499999997},2307724.4190000002,118890.28200000001,2920785.5460000006]
["2015-04-01",3096744,3251581.2,560963.19299999997,2557050.8879999998,0,133567.11900000001,0,4184868.3,1.2870256169521461,null,"2015-03-01",560905,2605991.7599999998,135432.47,3302329.23,null,"2015-03-01",{"$f":"M175*$V$149","v":588950.25},2736291.3480000002,142204.09349999999,3467445.6915000002]
["2015-05-01",3284905.27,3449150.5334999999,643509.45750000002,2644089.7034999998,0,161551.3725,0,4448276,1.2896729083859801,null,"2015-04-01",534250.66,2435286.56,127206.78,3096744,null,"2015-04-01",{"$f":"M176*$V$149","v":560963.19299999997},2557050.8879999998,133567.11900000001,3251581.1999999997]
["2015-06-01",3411302.55,3581867.6775000002,706938.48750000005,2685264.5715000001,0,189664.61850000001,0,3859744,1.0775786119195632,null,"2015-05-01",612866.15,2518180.67,153858.45000000001,3284905.27,null,"2015-05-01",{"$f":"M177*$V$149","v":643509.45750000002},2644089.7034999998,161551.3725,3449150.5334999999]
["2015-07-01",3565890.37,3744184.8884999999,821620.29599999997,2796406.9874999998,0,126157.605,0,4236483,1.1314833872152146,null,"2015-06-01",673274.75,2557394.83,180632.97,3411302.5500000003,null,"2015-06-01",{"$f":"M178*$V$149","v":706938.48750000005},2685264.5715000001,189664.61850000001,3581867.6775000002]
["2015-08-01",3538907.45,3715852.8224999998,827059.74750000006,2716580.2859999998,0,172212.78899999999,0,4763279,1.2818804262530772,null,"2015-07-01",782495.52,2663244.75,120150.1,3565890.37,null,"2015-07-01",{"$f":"M179*$V$149","v":821620.29599999997},2796406.9874999998,126157.605,3744184.8884999999]
["2015-09-01",3458919.76,3631865.7480000001,808390.17,2650244.5724999998,0,173231.0055,0,4584353,1.2622583867601704,null,"2015-08-01",787675.95,2587219.3199999998,164012.18,3538907.4499999997,null,"2015-08-01",{"$f":"M180*$V$149","v":827059.74750000006},2716580.2859999998,172212.78899999999,3715852.8224999998]
["2015-10-01",3456240.97,3629053.0184999998,818315.13749999995,2638193.4284999999,0,172544.45250000001,0,4288312,1.1816614356801247,null,"2015-09-01",769895.4,2524042.4500000002,164981.91,3458919.7600000002,null,"2015-09-01",{"$f":"M181*$V$149","v":808390.17},2650244.5724999998,173231.0055,3631865.7479999997]
["2015-11-01",3237387.49,3399256.8645000001,677034.3615,2536570.0184999998,0,185652.48449999999,0,4266963,1.2552634796628208,null,"2015-10-01",779347.75,2512565.17,164328.04999999999,3456240.9699999997,null,"2015-10-01",{"$f":"M182*$V$149","v":818315.13749999995},2638193.4284999999,172544.45250000001,3629053.0184999998]
["2015-12-01",3234831.71,3396573.2955,664093.02749999997,2544541.4084999999,0,187938.85949999999,0,3726289,1.0970730426859414,null,"2015-11-01",644794.63,2415780.9700000002,176811.89,3237387.49,null,"2015-11-01",{"$f":"M183*$V$149","v":677034.3615},2536570.0184999998,185652.48449999999,3399256.8644999997]
["Totais Anual",{"$f":"C184/1.05","v":39478426.920000002},{"$f":"SUM(D184:H184)","v":41452348.266000003},{"$f":"SUM(D172:D183)","v":8165945.2664999999},31389356.186999999,0,1897046.8125,0,49255384.299999997,1.1882411096212899,null,"Totais Anual",{"$f":"SUM(M172:M183)","v":7709904.5800000001},30037789.809999999,1763247.83,39510942.220000006,null,"Totais Anual",{"$f":"SUM(S172:S183)","v":8095399.8090000004},31539679.300500002,1851410.2215,41486489.331]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J166","v":"Bacia 4"},null,null,null,null,null,{"$f":"P166","v":0},null,null,null,null,null,{"$f":"V166","v":0}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 3",null,null,null,null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019",null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km"]
[null,"Operacional","km Mensal",{"$f":"D169","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G170","v":"Normal"},"BRT","Mês","Ociosa",null,null,null,null,"Normal","Sem Ociosa",null,null,null,null,"Normal","Sem Ociosa"]
["Edital Contratado",{"$f":"C191/1.05","v":2326655.2380952355},{"$f":"SUM(D191:H191)","v":2442987.9999999972},{"$f":"D171","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I191/C191","v":1.74773228521794},null,"Edital Contratado",null,null,null,{"$f":"SUM(M191:O191)","v":0},null,"Edital Contratado",null,null,null,{"$f":"SUM(S191:U191)","v":0}]
[{"$f":"DATE(YEAR(A183),MONTH(A183)+1,DAY(A183))","v":"2016-01-01"},3024574.1899999995,3175802.8994999998,596755.46699999995,2399635.98,0,179411.45250000001,0,{"$f":"F31","v":2807504},0.8840296733912596,null,{"$f":"DATE(YEAR(L183),MONTH(L183)+1,DAY(L183))","v":"2015-12-01"},632469.55000000005,2423372.77,178989.39,{"$f":"SUM(M192:O192)*$P$149","v":3234831.7100000004},null,{"$f":"DATE(YEAR(R183),MONTH(R183)+1,DAY(R183))","v":"2015-12-01"},{"$f":"M192*$V$149","v":664093.02749999997},2544541.4084999999,187938.85949999999,{"$f":"SUM(S192:U192)*$P$149","v":3396573.2954999995}]
[{"$f":"DATE(YEAR(A192),MONTH(A192)+1,DAY(A192))","v":"2016-02-01"},2903396.9699999997,3048566.8185000001,568778.78399999999,2303483.2485000002,0,176304.78599999999,0,3149216,1.0330152453570045,null,{"$f":"DATE(YEAR(L192),MONTH(L192)+1,DAY(L192))","v":"2016-01-01"},568338.54,2285367.6,170868.05,3024574.19,null,{"$f":"DATE(YEAR(R192),MONTH(R192)+1,DAY(R192))","v":"2016-01-01"},{"$f":"M193*$V$149","v":596755.46699999995},2399635.98,179411.45250000001,3175802.8994999998]
["2016-03-01",3578459.04,3757381.9920000001,742738.8885,2781045.4035,0,233597.7,0,4396797,1.1701756726788506,null,"2016-02-01",541694.07999999996,2193793.5699999998,167909.32,2903396.9699999997,null,"2016-02-01",{"$f":"M194*$V$149","v":568778.78399999999},2303483.2485000002,176304.78599999999,3048566.8185000001]
["2016-04-01",3411466.49,3582039.8145000003,716646.81900000002,2647562.5260000001,0,217830.46950000001,0,4239847,1.1836403891540273,null,"2016-03-01",707370.37,2648614.67,222474,3578459.04,null,"2016-03-01",{"$f":"M195*$V$149","v":742738.8885},2781045.4035,233597.7,3757381.9920000001]
["2016-05-01",3494651.9099999997,3669384.5055,732963.54599999997,2700627.3840000001,0,235793.57550000001,0,4380637,1.1938342775018294,null,"2016-04-01",682520.78,2521488.12,207457.59,3411466.49,null,"2016-04-01",{"$f":"M196*$V$149","v":716646.81900000002},2647562.5260000001,217830.46950000001,3582039.8145000003]
["2016-06-01",3410746.3099999996,3581283.6254999996,711502.36499999999,2631175.2914999998,0,238605.96900000001,0,4592310,1.2823083788452656,null,"2016-05-01",698060.52,2572026.08,224565.31,3494651.91,null,"2016-05-01",{"$f":"M197*$V$149","v":732963.54599999997},2700627.3840000001,235793.57550000001,3669384.5055]
["2016-07-01",3323302.96,3489468.108,669104.89800000004,2614302.852,0,206060.35800000001,0,4271172,1.2240180645892293,null,"2016-06-01",677621.3,2505881.23,227243.78,3410746.31,null,"2016-06-01",{"$f":"M198*$V$149","v":711502.36499999999},2631175.2914999998,238605.96900000001,3581283.6254999996]
["2016-08-01",3422513.48,3593639.1540000001,626679.228,2686605.7050000001,0,280354.22100000002,0,4693973,1.3061892969346247,null,"2016-07-01",637242.76,2489812.2400000002,196247.96,3323302.96,null,"2016-07-01",{"$f":"M199*$V$149","v":669104.89800000004},2614302.852,206060.35800000001,3489468.108]
["2016-09-01",3410505.1499999994,3581030.4074999997,605046.75,2672622.3404999999,0,303361.31699999998,0,4409646.0999999996,1.2313902978217031,null,"2016-08-01",596837.36,2558672.1,267004.02,3422513.48,null,"2016-08-01",{"$f":"M200*$V$149","v":626679.228},2686605.7050000001,280354.22100000002,3593639.1540000001]
["2016-10-01",3370571.3000000003,3539099.8650000002,568419.10649999999,2789011.9109999998,0,181668.8475,0,4279436,1.2091876927016298,null,"2016-09-01",576235,2545354.61,288915.53999999998,3410505.15,null,"2016-09-01",{"$f":"M201*$V$149","v":605046.75},2672622.3404999999,303361.31699999998,3581030.4074999997]
["2016-11-01",3298191.28,3463100.844,509874.141,2852117.31,0,101109.393,0,4125818,1.1913652491951516,null,"2016-10-01",541351.53,2656201.8199999998,173017.95,3370571.3,null,"2016-10-01",{"$f":"M202*$V$149","v":568419.10649999999},2789011.9109999998,181668.8475,3539099.8650000002]
["2016-12-01",3083544.09,3237721.2944999998,492892.386,2695528.8254999998,0,49300.082999999999,0,3916270,1.2095760084886455,null,"2016-11-01",485594.42,2716302.2,96294.66,3298191.2800000003,null,"2016-11-01",{"$f":"M203*$V$149","v":509874.141},2852117.31,101109.393,3463100.844]
["Totais Anual",{"$f":"C204/1.05","v":39731923.170000002},{"$f":"SUM(D204:H204)","v":41718519.328500003},{"$f":"SUM(D192:D203)","v":7541402.3789999997},31773718.7775,0,2403398.1719999998,0,49262626.100000001,1.1808335217291914,null,"Totais Anual",{"$f":"SUM(M192:M203)","v":7345336.21},30116887.010000002,2420987.5699999998,39883210.789999999,null,"Totais Anual",{"$f":"SUM(S192:S203)","v":7712603.0204999996},31622731.3605,2542036.9484999999,41877371.329499997]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J186","v":"Bacia 4"},null,null,null,null,null,{"$f":"P186","v":0},null,null,null,null,null,{"$f":"V186","v":0}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 4",null,null,null,null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019",null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km"]
[null,"Operacional","km Mensal",{"$f":"D189","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G190","v":"Normal"},"BRT","Mês","Ociosa",null,null,null,null,"Normal","Sem Ociosa",null,null,null,null,"Normal","Sem Ociosa"]
["Edital Contratado",{"$f":"C211/1.05","v":2326655.2380952402},{"$f":"SUM(D211:H211)","v":2442988},{"$f":"D191","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I211/C211","v":1.747732285217938},null,"Edital Contratado",null,null,null,{"$f":"SUM(M211:O211)","v":0},null,"Edital Contratado",null,null,null,{"$f":"SUM(S211:U211)","v":0}]
[{"$f":"DATE(YEAR(A203),MONTH(A203)+1,DAY(A203))","v":"2017-01-01"},2931045.86,3077598.1529999999,474516.25199999998,2578828.0559999999,0,24253.845000000001,0,{"$f":"F43","v":2971316},0.96546587705207787,null,{"$f":"DATE(YEAR(L203),MONTH(L203)+1,DAY(L203))","v":"2016-12-01"},469421.32,2567170.31,46952.46,{"$f":"SUM(M212:O212)*$P$149","v":3083544.09},null,{"$f":"DATE(YEAR(R203),MONTH(R203)+1,DAY(R203))","v":"2016-12-01"},{"$f":"M212*$V$149","v":492892.386},2695528.8254999998,49300.082999999999,{"$f":"SUM(S212:U212)*$P$149","v":3237721.2944999998}]
[{"$f":"DATE(YEAR(A212),MONTH(A212)+1,DAY(A212))","v":"2017-02-01"},2906612.76,3051943.398,459248.81099999999,2530991.4210000001,0,61703.165999999997,0,3311859,1.0851639654163729,null,{"$f":"DATE(YEAR(L212),MONTH(L212)+1,DAY(L212))","v":"2017-01-01"},451920.24,2456026.7200000002,23098.9,2931045.86,null,{"$f":"DATE(YEAR(R212),MONTH(R212)+1,DAY(R212))","v":"2017-01-01"},{"$f":"M213*$V$149","v":474516.25199999998},2578828.0559999999,24253.845000000001,3077598.1529999999]
["2017-03-01",3448924.06,3621370.2629999998,537205.25249999994,2982804.804,0,101360.2065,0,4322682,1.1936592190435182,null,"2017-02-01",437379.82,2410468.02,58764.92,2906612.76,null,"2017-02-01",{"$f":"M214*$V$149","v":459248.81099999999},2530991.4210000001,61703.165999999997,3051943.398]
["2017-04-01",3184137.51,3343344.3854999999,502235.37,2752969.7055000002,0,88139.31,0,3605143,1.0783044114855216,null,"2017-03-01",511624.05,2840766.48,96533.53,3448924.0599999996,null,"2017-03-01",{"$f":"M215*$V$149","v":537205.25249999994},2982804.804,101360.2065,3621370.2629999998]
["2017-05-01",3444149.06,3616356.5129999998,562441.88699999999,2952554.4194999998,0,101360.2065,0,4192839,1.1594097498207585,null,"2017-04-01",478319.4,2621875.91,83942.2,3184137.5100000002,null,"2017-04-01",{"$f":"M216*$V$149","v":502235.37},2752969.7055000002,88139.31,3343344.3855000003]
["2017-06-01",3316427.84,3482249.2319999998,551538.897,2833757.094,0,96953.240999999995,0,3821242,1.0973487953948955,null,"2017-05-01",535658.93999999994,2811956.59,96533.53,3444149.0599999996,null,"2017-05-01",{"$f":"M217*$V$149","v":562441.88699999999},2952554.4194999998,101360.2065,3616356.5129999998]
["2017-07-01",2917556.84,3063434.682,439962.61050000001,2598730.176,0,24741.895499999999,0,3160037,1.0315339897950533,null,"2017-06-01",525275.14,2698816.28,92336.42,3316427.84,null,"2017-06-01",{"$f":"M218*$V$149","v":551538.897},2833757.094,96953.240999999995,3482249.2319999998]
["2017-08-01",3344297.58,3511512.4589999998,335727.34649999999,3076955.8259999999,0,98829.286500000002,0,4010229,1.1420232867811106,null,"2017-07-01",419012.01,2474981.12,23563.71,2917556.84,null,"2017-07-01",{"$f":"M219*$V$149","v":439962.61050000001},2598730.176,24741.895499999999,3063434.682]
["2017-09-01",3078435.28,3232357.0440000002,316790.83799999999,2825204.7179999999,0,90361.487999999998,0,3929236,1.2155946717871307,null,"2017-08-01",319740.33,2930434.12,94123.13,3344297.58,null,"2017-08-01",{"$f":"M220*$V$149","v":335727.34649999999},3076955.8259999999,98829.286500000002,3511512.4589999998]
["2017-10-01",3181810.61,3340901.1405000002,323734.63500000001,2921825.1614999999,0,95341.343999999997,0,4026831,1.2053128274838276,null,"2017-09-01",301705.56,2690671.16,86058.559999999998,3078435.2800000003,null,"2017-09-01",{"$f":"M221*$V$149","v":316790.83799999999},2825204.7179999999,90361.487999999998,3232357.0439999998]
["2017-11-01",3135706.11,3292491.4155000001,317602.59299999999,2879452.0965,0,95436.725999999995,0,4126921,1.2534340957038708,null,"2017-10-01",308318.7,2782690.63,90801.279999999999,3181810.61,null,"2017-10-01",{"$f":"M222*$V$149","v":323734.63500000001},2921825.1614999999,95341.343999999997,3340901.1405000002]
["2017-12-01",2854017.87,2996718.7634999999,315785.52600000001,2620531.2944999998,0,60401.942999999999,0,3493447,1.1657573752165684,null,"2017-11-01",302478.65999999997,2742335.33,90892.12,3135706.1100000003,null,"2017-11-01",{"$f":"M223*$V$149","v":317602.59299999999},2879452.0965,95436.725999999995,3292491.4154999997]
["Totais Anual",{"$f":"C224/1.05","v":37743121.380000003},{"$f":"SUM(D224:H224)","v":39630277.449000001},{"$f":"SUM(D212:D223)","v":5136790.0185000002},33554604.772500001,0,938882.65800000005,0,44971782,1.1347834255733877,null,"Totais Anual",{"$f":"SUM(M212:M223)","v":5060854.17},32028192.670000002,883600.76,37972647.600000001,null,"Totais Anual",{"$f":"SUM(S212:S223)","v":5313896.8784999996},33629602.303499997,927780.79799999995,39871279.979999997]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J206","v":"Bacia 4"},null,null,null,null,null,{"$f":"P206","v":0},null,null,null,null,null,{"$f":"V206","v":0}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 5",null,null,null,null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019",null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km"]
[null,"Operacional","km Mensal",{"$f":"D209","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G210","v":"Normal"},"BRT","Mês","Ociosa",null,null,null,null,"Normal","Sem Ociosa",null,null,null,null,"Normal","Sem Ociosa"]
["Edital Contratado",{"$f":"C231/1.05","v":2326655.2380952402},{"$f":"SUM(D231:H231)","v":2442988},{"$f":"D211","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I231/C231","v":1.747732285217938},null,"Edital Contratado",null,null,null,{"$f":"SUM(M231:O231)","v":0},null,"Edital Contratado",null,null,null,{"$f":"SUM(S231:U231)","v":0}]
[{"$f":"DATE(YEAR(A223),MONTH(A223)+1,DAY(A223))","v":"2018-01-01"},2618734.6800000002,2749671.4139999999,317231.69099999999,2404535.8470000001,0,27903.876,0,{"$f":"F55","v":2751207},1.0005584616373366,null,{"$f":"DATE(YEAR(L223),MONTH(L223)+1,DAY(L223))","v":"2017-12-01"},300748.12,2495744.09,57525.66,{"$f":"SUM(M232:O232)*$P$149","v":2854017.87},null,{"$f":"DATE(YEAR(R223),MONTH(R223)+1,DAY(R223))","v":"2017-12-01"},{"$f":"M232*$V$149","v":315785.52600000001},2620531.2944999998,60401.942999999999,{"$f":"SUM(S232:U232)*$P$149","v":2996718.7634999999}]
[{"$f":"DATE(YEAR(A232),MONTH(A232)+1,DAY(A232))","v":"2018-02-01"},2533952.5299999998,2660650.1565,294648.07049999997,2316837.39,0,49164.696000000004,0,2948097,1.1080363169121517,null,{"$f":"DATE(YEAR(L232),MONTH(L232)+1,DAY(L232))","v":"2018-01-01"},302125.42,2290034.14,26575.119999999999,2618734.6800000002,null,{"$f":"DATE(YEAR(R232),MONTH(R232)+1,DAY(R232))","v":"2018-01-01"},{"$f":"M233*$V$149","v":317231.69099999999},2404535.8470000001,27903.876,2749671.4140000003]
["2018-03-01",3088085.58,3242489.8590000002,385778.35800000001,2783952.1605000002,0,72759.340500000006,0,4207907,1.297739448072704,null,"2018-02-01",280617.21000000002,2206511.7999999998,46823.519999999997,2533952.5299999998,null,"2018-02-01",{"$f":"M234*$V$149","v":294648.07049999997},2316837.39,49164.696000000004,2660650.1565]
["2018-04-01",3023476.87,3174650.7135000001,388590.45750000002,2714652.4334999998,0,71407.822499999995,0,4154014,1.3084948156139886,null,"2018-03-01",367407.96,2651383.0099999998,69294.61,3088085.5799999996,null,"2018-03-01",{"$f":"M235*$V$149","v":385778.35800000001},2783952.1605000002,72759.340500000006,3242489.8590000002]
["2018-05-01",3051113.66,3203669.3429999999,388451.46899999998,2739127.5554999998,0,76090.318499999994,0,4156932,1.2975533848656615,null,"2018-04-01",370086.15,2585383.27,68007.45,3023476.87,null,"2018-04-01",{"$f":"M236*$V$149","v":388590.45750000002},2714652.4334999998,71407.822499999995,3174650.7134999996]
["2018-06-01",3028105.31,3179510.5754999998,367251.66450000001,2728559.5364999999,0,83699.374500000005,0,4062984,1.2778645969312645,null,"2018-05-01",369953.78,2608692.91,72466.97,3051113.6600000006,null,"2018-05-01",{"$f":"M237*$V$149","v":388451.46899999998},2739127.5554999998,76090.318499999994,3203669.3429999999]
["2018-07-01",2720349.17,2856366.6285000001,338086.68599999999,2462683.4925000002,0,55596.45,0,3329806,1.1657488106660254,null,"2018-06-01",349763.49,2598628.13,79713.69,3028105.31,null,"2018-06-01",{"$f":"M238*$V$149","v":367251.66450000001},2728559.5364999999,83699.374500000005,3179510.5754999998]
["2018-08-01",3139804.4,3296794.62,384127.12800000003,2806157.3505000002,0,106510.1415,0,4385650,1.3302769827985219,null,"2018-07-01",349763.49,2598628.13,79713.69,3028105.31,null,"2018-07-01",{"$f":"M239*$V$149","v":367251.66450000001},2728559.5364999999,83699.374500000005,3179510.5754999998]
["2018-09-01",2775416.89,2914187.7344999998,352152.70649999997,2467270.8689999999,0,94764.159,0,4020100,1.3794924576778327,null,"2018-08-01",365835.36,2672530.81,101438.23,3139804.4,null,"2018-08-01",{"$f":"M240*$V$149","v":384127.12800000003},2806157.3505000002,106510.1415,3296794.62]
["2018-10-01",2993480.94,3143154.9870000002,407017.72649999999,2622696.6570000001,0,113440.6035,0,4268293,1.3579645348872513,null,"2018-09-01",335383.53000000003,2349781.7799999998,90251.58,2775416.8899999997,null,"2018-09-01",{"$f":"M241*$V$149","v":352152.70649999997},2467270.8689999999,94764.159,2914187.7344999998]
["2018-11-01",2689672.04,2824155.642,369545.46299999999,2354197.4610000001,0,100412.71799999999,0,3894722,1.3790748434961786,null,"2018-10-01",387635.93,2497806.34,108038.67,2993480.94,null,"2018-10-01",{"$f":"M242*$V$149","v":407017.72649999999},2622696.6570000001,113440.6035,3143154.9870000002]
["2018-12-01",2524404.21,2650624.4205,284017.06199999998,2263675.2390000001,0,102932.1195,0,3320129,1.2525837211496407,null,"2018-11-01",351948.06,2242092.8199999998,95631.16,2689672.04,null,"2018-11-01",{"$f":"M243*$V$149","v":369545.46299999999},2354197.4610000001,100412.71799999999,2824155.642]
["Totais Anual",{"$f":"C244/1.05","v":34186596.280000001},{"$f":"SUM(D244:H244)","v":35895926.093999997},{"$f":"SUM(D232:D243)","v":4276898.4824999999},30664345.991999999,0,954681.61950000003,0,45499841,1.2675488823118928,null,"Totais Anual",{"$f":"SUM(M232:M243)","v":4131268.5},29797217.23,895480.35,34823966.079999998,null,"Totais Anual",{"$f":"SUM(S232:S243)","v":4337831.9249999998},31287078.091499999,940254.36750000005,36565164.383999996]
[null,null,null,null,null,null,null,null,null,null,null,"OBS: Foi utilizada a mesma km de jun/18 p/ jul/18 porque deu erro no relatório do SIT",null,null,null,null,null,"OBS: Foi utilizada a mesma km de jun/18 p/ jul/18 porque deu erro no relatório do SIT"]
[null,null,null,null,null,null,null,null,null,{"$f":"J226","v":"Bacia 4"},null,null,null,null,null,{"$f":"P226","v":0},null,null,null,null,null,{"$f":"V226","v":0}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 6",null,null,null,null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019",null,null,null,null,null,"Km Programada retirada do SIT DO DFTRANS EM 25/09/2019"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km",null,null,"Km Tipo de Veículo Sem Ociosa de 5%",null,null,"Km"]
[null,"Operacional","km Mensal",{"$f":"D229","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total",null,"FONTE","Midiônibus","Ônibus Básico","Articulado","Total"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G230","v":"Normal"},"BRT","Mês","Ociosa",null,null,null,null,"Normal","Sem Ociosa",null,null,null,null,"Normal","Sem Ociosa"]
["Edital Contratado",{"$f":"C251/1.05","v":2326655.2380952355},{"$f":"SUM(D251:H251)","v":2442987.9999999972},{"$f":"D231","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I251/C251","v":1.74773228521794},null,"Edital Contratado",null,null,null,{"$f":"SUM(M251:O251)","v":0},null,"Edital Contratado",null,null,null,{"$f":"SUM(S251:U251)","v":0}]
[{"$f":"DATE(YEAR(A243),MONTH(A243)+1,DAY(A243))","v":"2019-01-01"},2313301.94,2428967.037,162593.83350000001,2156207.6864999998,0,110165.51700000001,0,{"$f":"F67","v":2750592},1.132412238659787,null,{"$f":"DATE(YEAR(L243),MONTH(L243)+1,DAY(L243))","v":"2018-12-01"},270492.44,2155881.1800000002,98030.59,{"$f":"SUM(M252:O252)*$P$149","v":2524404.21},null,{"$f":"DATE(YEAR(R243),MONTH(R243)+1,DAY(R243))","v":"2018-12-01"},{"$f":"M252*$V$149","v":284017.06199999998},2263675.2390000001,102932.1195,{"$f":"SUM(S252:U252)*$P$149","v":2650624.4205}]
[{"$f":"DATE(YEAR(A252),MONTH(A252)+1,DAY(A252))","v":"2019-02-01"},2568032.9000000004,2696434.5450000004,357564.16499999998,2233894.6035000002,0,104975.77650000001,0,3289025,1.2197681586963942,null,{"$f":"DATE(YEAR(L252),MONTH(L252)+1,DAY(L252))","v":"2019-01-01"},154851.26999999999,2053531.13,104919.54,2313301.94,null,{"$f":"DATE(YEAR(R252),MONTH(R252)+1,DAY(R252))","v":"2019-01-01"},{"$f":"M253*$V$149","v":162593.83350000001},2156207.6864999998,110165.51700000001,2428967.037]
["2019-03-01",2842205.2999999993,2984315.5649999995,388318.12949999998,2486095.9934999999,0,109901.442,0,3578783,1.1991972437405427,null,"2019-02-01",340537.3,2127518.67,99976.93,2568032.9,null,"2019-02-01",{"$f":"M254*$V$149","v":357564.16499999998},2233894.6035000002,104975.77650000001,2696434.5450000004]
["2019-04-01",2819536.9499999997,2960513.7974999999,398925.17700000003,2453502.6074999999,0,108086.01300000001,0,3920885,1.324393422287369,null,"2019-03-01",369826.79,2367710.4700000002,104668.04,2842205.3000000003,null,"2019-03-01",{"$f":"M255*$V$149","v":388318.12949999998},2486095.9934999999,109901.442,2984315.5649999995]
["2019-05-01",2943313.1499999994,3090478.8074999996,400866.11249999999,2576379.7289999998,0,113232.966,0,4271341,1.3820968419632176,null,"2019-04-01",379928.74,2336669.15,102939.06,2819536.9499999997,null,"2019-04-01",{"$f":"M256*$V$149","v":398925.17700000003},2453502.6074999999,108086.01300000001,2960513.7974999999]
["2019-06-01",2728973.5999999996,2865422.28,367187.31,2392388.67,0,105846.3,0,3603261,1.2574973766170341,null,"2019-05-01",381777.25,2453694.98,107840.92,2943313.15,null,"2019-05-01",{"$f":"M257*$V$149","v":400866.11249999999},2576379.7289999998,113232.966,3090478.8074999996]
["2019-07-01",2743711.3976190472,2880896.9674999998,368654,2429908.656,0,82334.311499999996,0,3378927,1.1728732537533904,null,"2019-06-01",{"$f":"M257","v":381777.25},2453694.98,107840.92,{"$f":"SUM(M258:O258)","v":2943313.15},null,"2019-06-01",{"$f":"S257","v":400866.11249999999},2576379.7289999998,113232.966,{"$f":"SUM(S258:U258)","v":3090478.8074999996}]
["2019-08-01",3036243.1599999997,3188055.318,399460.51949999999,2675064.0734999999,0,113530.72500000001,0,4137569,1.2978347573327773,null,"2019-07-01",{"$f":"M258","v":381777.25},2453694.98,107840.92,2943313.15,null,"2019-07-01",{"$f":"S258","v":400866.11249999999},2576379.7289999998,113232.966,3090478.8074999996]
["2019-09-01",2901388.1999999993,3046457.6099999994,356482.12949999998,2581605.2429999998,0,108370.2375,0,4000947,1.3133112329765853,null,"2019-08-01",{"$f":"M259","v":381777.25},2453694.98,107840.92,2943313.15,null,"2019-08-01",{"$f":"S259","v":400866.11249999999},2576379.7289999998,113232.966,3090478.8074999996]
["2019-10-01",3095504.3885714286,3250279.608,378772.96799999999,2758467.39,0,113039.25,0,4177152,1.2851669713949114,null,"2019-09-01",{"$f":"M260","v":381777.25},2453694.98,107840.92,2943313.15,null,"2019-09-01",{"$f":"S260","v":400866.11249999999},2576379.7289999998,113232.966,3090478.8074999996]
["2019-11-01",2860575.45,3003604.2225000001,348495.95549999998,2551898.517,0,103209.75,0,3864150,1.2865043839842982,null,"2019-10-01",{"$f":"M261","v":381777.25},2453694.98,107840.92,2943313.15,null,"2019-10-01",{"$f":"S261","v":400866.11249999999},2576379.7289999998,113232.966,3090478.8074999996]
["2019-12-01",2763250.73,2901413.2664999999,320120.6925,2489747.7990000001,0,91544.774999999994,0,3198094,1.1022538694937067,null,"2019-11-01",{"$f":"M262","v":381777.25},2453694.98,107840.92,2943313.15,null,"2019-11-01",{"$f":"S262","v":400866.11249999999},2576379.7289999998,113232.966,3090478.8074999996]
["Totais Anual",33616037.166190475,35296839.024499997,{"$f":"SUM(D252:D263)","v":4247440.9924999997},29785160.968499999,0,1264237.0634999999,0,44170726,1.2514074126960921,null,"Totais Anual",{"$f":"SUM(M252:M263)","v":4188077.29},28217175.460000001,1265420.6000000001,33670673.349999994,null,"Totais Anual",{"$f":"SUM(S252:S263)","v":4397481.1545000002},29628034.232999999,1328691.6299999999,35354207.017500006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total km até Mai/19 sem ociosa",{"$f":"P164+P184+P204+P224+P244+SUM(P252:P257)","v":194851201.64999998},null,null,null,null,"Total km até Mai/19 com ociosa",{"$f":"V164+V184+V204+V224+V244+SUM(V252:V257)","v":204593761.73249996}]
[null,null,null,null,null,null,null,null,null,{"$f":"J246","v":"Bacia 4"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 7"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal",{"$f":"D249","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G250","v":"Normal"},"BRT","Mês","Ociosa"]
["Edital Contratado",{"$f":"C271/1.05","v":2326655.2380952355},{"$f":"SUM(D271:H271)","v":2442987.9999999972},{"$f":"D251","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I271/C271","v":1.74773228521794}]
[{"$f":"DATE(YEAR(A263),MONTH(A263)+1,DAY(A263))","v":"2020-01-01"},2745418.32,2882689.236,307932.1875,2487229.3110000002,0,87527.737500000003,0,{"$f":"F79","v":2698043},0.9359465343353438]
[{"$f":"DATE(YEAR(A272),MONTH(A272)+1,DAY(A272))","v":"2020-02-01"},2825671.56,2966955.1380000003,342990.3015,2520755.0865000002,0,103209.75,0,3137278,1.0574066185964688]
["2020-03-01",2921414.36,3067485.0780000002,344515.38449999999,2619451.8944999999,0,103517.799,0,2523073,0.822521686607533]
["2020-04-01",2314600.27,2430330.2834999999,143292.84899999999,2245178.3339999998,0,41859.1005,0,1051051,0.43247249443246305]
["2020-05-01",2536717.8571428568,2663553.75,225927,2388745.4700000002,0,48881.279999999999,0,1303294,0.48930643881318331]
["2020-06-01",2641011.5099999993,2773062.0854999996,303901.82549999998,2413351.9304999998,0,55808.3295,0,1501495,0.5414574047408216]
["2020-07-01",2856920.6,2999766.6300000004,330910.98,2607732.2400000002,0,61123.41,null,1703331,0.56782117080887717]
["2020-08-01",2674412.2571428572,2808132.87,304258.59000000003,2448065.9500000002,0,55808.33,0,1778298,0.63326704337889816]
["2020-09-01",2641011.5142857144,2773062.0900000003,303901.83,2413351.9300000002,0,55808.33,0,1781770,0.64252798609352446]
["2020-10-01",2807659.39047619,2948042.36,319471.52,2569972.09,0,58598.75,null,1850253,0.62762090026413331]
["2020-11-01",2686088.6799999997,2820393.1139999996,301024.33199999999,2455536.1634999998,0,63832.618499999997,0,1902873,0.67468360724412135]
["2020-12-01",2477244.21,2601106.4205,316969.68449999997,2194338.4049999998,0,89798.331000000006,0,1995613,0.76721697515797582]
["Totais Anual",32128170.52904762,33734579.055500001,{"$f":"SUM(D272:D283)","v":3545096.4844999998},29363708.805,0,825773.76599999995,0,23226372,0.68850338881620732]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J266","v":"Bacia 4"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 8"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal",{"$f":"D269","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G270","v":"Normal"},"BRT","Mês","Ociosa"]
["Edital Contratado",{"$f":"C291/1.05","v":2326655.2380952355},{"$f":"SUM(D291:H291)","v":2442987.9999999972},{"$f":"D271","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I291/C291","v":1.74773228521794}]
[{"$f":"DATE(YEAR(A283),MONTH(A283)+1,DAY(A283))","v":"2021-01-01"},2607156.4599999995,2737514.2829999998,306594.07799999998,2344063.1549999998,0,86857.05,0,{"$f":"F91","v":1826897},0.66735615274961479]
[{"$f":"DATE(YEAR(A292),MONTH(A292)+1,DAY(A292))","v":"2021-02-01"},2247780.62,2360169.6510000001,301957.74,1980915.0585,0,77296.852499999994,0,1706320,0.72296497807987448]
["2021-03-01",2949035.62,3096487.4010000001,358934.8665,2679843.9465000001,0,57708.588000000003,0,1755975,0.56708611164796408]
["2021-04-01",2741533.63,2878610.3114999998,320040.96600000001,2496424.4654999999,0,62144.88,0,1629653,0.5661249087761423]
["2021-05-01",2880510.6399999997,3024536.1719999998,342783.66149999999,2616500.3865,0,65252.124000000003,0,1908407,0.63097509550961994]
["2021-06-01",2815653.42,2956436.091,333645.66899999999,2557538.298,0,65252.124000000003,0,1917737,0.64866512955852018]
["2021-07-01",2958540.8699999996,3106467.9134999998,349219.53149999998,2688889.014,0,68359.368000000002,0,2216558,0.71352998380164989]
["2021-08-01",2927634.9499999997,3074016.6974999998,338318.337,2667338.9925000002,0,68359.368000000002,0,2498580,0.8128062550967976]
["2021-09-01",2817331.5399999996,2958198.1169999996,331941.35100000002,2561004.642,0,65252.124000000003,0,2663021,0.90021725884291082]
["2021-10-01",2805034.44,2945286.162,333020.34149999998,2550120.9405,0,62144.88,0,2671626,0.90708537406967249]
["2021-11-01",2740228.0799999996,2877239.4839999997,323609.66399999999,2491484.94,0,62144.88,0,2744188,0.95375724379569937]
["2021-12-01",3013905.78,3164601.0690000001,359231.33399999997,2733903.1230000001,0,71466.611999999994,0,2769659,0.87520004563330311]
["Totais Anual",33504346.050000004,35179563.352500007,{"$f":"SUM(D292:D303)","v":3999297.54},30368026.962000001,0,812238.85049999994,0,26308621,0.74783819049676747]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J286","v":"Bacia 4"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 9"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal",{"$f":"D289","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G290","v":"Normal"},"BRT","Mês","Ociosa"]
["Edital Contratado",{"$f":"C311/1.05","v":2326655.2380952355},{"$f":"SUM(D311:H311)","v":2442987.9999999972},{"$f":"D291","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I311/C311","v":1.74773228521794}]
[{"$f":"DATE(YEAR(A303),MONTH(A303)+1,DAY(A303))","v":"2022-01-01"},2879490.86,3023465.4029999999,339596.69099999999,2618260.0079999999,0,65608.703999999998,0,{"$f":"F103","v":2245669},0.74274671632483702]
[{"$f":"DATE(YEAR(A312),MONTH(A312)+1,DAY(A312))","v":"2022-02-01"},2645480.5699999998,2777754.5984999998,293259.07799999998,2420639.3925000001,0,63856.127999999997,0,2385341,0.85872992570621431]
["2022-03-01",2993819.55,3143510.5274999999,332374.69650000002,2736966.2459999998,0,74169.585000000006,0,3158878,1.0048886340177845]
["2022-04-01",2685745.08,2820032.3340000003,302026.07400000002,2457678.4575,0,60327.802499999998,0,3048049,1.0808560466668748]
["2022-05-01",2925762.7099999995,3072050.8454999998,324805.86599999998,2677198.1354999999,0,70046.843999999997,0,3550458,1.1557289180941717]
["2022-06-01",2915887.2800000003,3061681.6440000003,322906.14299999998,2652711.852,0,86063.649000000005,0,3423749,1.1182576760420357]
["2022-07-01",2949203.5999999996,3096663.78,318952.74599999998,2686270.3769999999,0,91440.657000000007,0,3009692,0.97191436133244025]
["2022-08-01",3092925.61,3247571.8905000002,332991.39299999998,2814878.6715000002,0,99701.826000000001,0,3650038,1.1239283141590548]
["2022-09-01",2902626.4800000004,3047757.8040000005,320045.07150000002,2635306.2855000002,0,92406.447,0,3334963,1.0942349144748509]
["2022-10-01",2911435.21,3057006.9705000003,367472.54249999998,2591138.8650000002,0,98395.562999999995,0,3299333,1.0792690470903197]
["2022-11-01",2769511.98,2907987.5789999999,361391.73,2449727.4270000001,0,96868.422000000006,0,3116469,1.0716926793310764]
["2022-12-01",3086711.02,3241046.571,483469.95899999997,2643269.034,0,114307.57799999999,0,2806933,0.86605759544329608]
["Totais Anual",34758599.949999996,36496529.947499998,{"$f":"SUM(D312:D323)","v":4099291.9904999998},31384044.751499999,0,1013193.2055,0,37029572,1.0146052803723198]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J306","v":"Bacia 4"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 10"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,null,{"$f":"SUM(D332:D335)*'Custos Variáveis'!AO10","v":638939.45048534661}]
[null,"Operacional","km Mensal",{"$f":"D309","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G310","v":"Normal"},"BRT","Mês","Ociosa"]
["Edital Contratado",{"$f":"C331/1.05","v":2326655.2380952355},{"$f":"SUM(D331:H331)","v":2442987.9999999972},{"$f":"D311","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I331/C331","v":1.74773228521794}]
[{"$f":"DATE(YEAR(A323),MONTH(A323)+1,DAY(A323))","v":"2023-01-01"},3086711.02,3241046.571,483469.95899999997,2643269.034,0,114307.57799999999,0,{"$f":"F115","v":2579462},0.79587316735289204]
[{"$f":"DATE(YEAR(A332),MONTH(A332)+1,DAY(A332))","v":"2023-02-01"},3054739.4999999995,3207476.4749999996,519904.95899999997,2571466.3169999998,null,116105.19899999999,0,2613317,0.8147579632676808]
["2023-03-01",2790276.5,2929790.3250000002,475803.93,2347845.0240000002,null,106141.371,0,3504416,1.1961320133037165]
["2023-04-01",3145942.0500000003,3303239.1525000003,534232.11450000003,2646826.1505,null,122180.8875,0,3039799,0.9202479323058943]
["2023-05-01",2898495.52,3043420.2960000001,497345.64600000001,2439853.4580000001,null,106221.192,0,3446620,1.1324824259501487]
["2023-06-01",3155009.6,3312760.08,539544.57900000003,2651064.0765,null,122151.42449999999,0,3371614,1.0177658262532552]
["2023-07-01",3051521.64,3204097.7220000001,525108.44400000002,2562148.7850000001,null,116840.493,0,3007941,0.93877941966215717]
["2023-08-01",3185087.8799999994,3344342.2739999997,642671.51549999998,2572279.1639999999,null,129391.59450000001,0,3562240,1.0651541344000606]
["2023-09-01",3017797.8,3168687.69,614268.43999999994,2436279.1,null,118140.15,0,3293281,1.0393201609591256]
["2023-10-01",3235434.5809523808,3397206.31,628593.35,2644783.31,null,123829.65,0,3339365,0.98297386007151266]
["2023-11-01",3067177.72,3220536.6060000001,621247.34699999995,2475361.2239999999,null,123928.035,{"$f":"H341","v":0},2754520,0.85529846015977873,null,null,".098.815,73"]
["2023-12-01",3028865.5399999996,3180308.8169999998,639268.52850000001,2429690.7179999999,null,111349.5705,{"$f":"H342","v":0},2495233,0.78458827226525907,null,null,"2024-05-01",3136406.85]
["Totais Anual",36717059.350952387,{"$f":"SUM(D344:H344)","v":38552912.318500005},{"$f":"SUM(D332:D343)","v":6721458.8125},30420866.361000001,0,1410587.145,0,37007808,0.95992250064702456,null,null,"2024-06-01",2968159.84]
[null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-01",3227186.52]
[null,null,null,null,null,null,null,null,null,{"$f":"J326","v":"Bacia 4"},null,null,"2024-08-01",3187969.18]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 11",null,null,null,null,null,null,null,null,null,"2024-09-01",2997207.17]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal",{"$f":"D329","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G330","v":"Normal"},"BRT","Mês","Ociosa"]
["Edital Contratado",{"$f":"C351/1.05","v":2326655.2380952355},{"$f":"SUM(D351:H351)","v":2442987.9999999972},{"$f":"D331","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I351/C351","v":1.74773228521794}]
[{"$f":"DATE(YEAR(A343),MONTH(A343)+1,DAY(A343))","v":"2024-01-01"},3023927.780952381,3175124.17,{"$f":"188123.84+362642.84+193985.79","v":744752.47},{"$f":"978926.76+247364.91+1114454.79","v":2340746.46},0,{"$f":"88854.37+770.87","v":89625.24},0,{"$f":"F127","v":2451810},0.77219342259613111]
[{"$f":"DATE(YEAR(A352),MONTH(A352)+1,DAY(A352))","v":"2024-02-01"},2872386.0190476188,3016005.32,{"$f":"192179.2+214615.44+246947.77","v":653742.41},{"$f":"844541.94+229935.59+1190326.56","v":2264804.09},null,{"$f":"1141.65+96317.17","v":97458.82},0,{"$f":"F128","v":2600759},0.8623191022753236]
["2024-03-01",3078145.3619047618,3232052.63,{"$f":"356680.16+52718.6+229388.92","v":638787.68000000005},{"$f":"769972.22+239982.1+1465015.69","v":2474970.0099999998},null,{"$f":"116569.53+1725.41","v":118294.94},0,{"$f":"F129","v":3151040},0.97493461918038138]
["2024-04-01",2951253.0761904758,3098815.73,{"$f":"C355*M357","v":612454.54128456023},{"$f":"C355*M358","v":2372942.7940244451},null,{"$f":"C355*M359","v":113418.3946909943},{"$f":"H354","v":0},3409234,1.1001731942286224]
["2024-05-01",2987054.1428571427,3136406.85,{"$f":"C356*M357","v":619884.10604799096},{"$f":"C356*M358","v":2401728.4931738777},null,{"$f":"C356*M359","v":114794.25077813136},0,3204444,1.0216927054600713]
["2024-06-01",2826818.895238095,2968159.84,{"$f":"C357*M357","v":586631.51721720921},{"$f":"C357*M358","v":2272892.0069864076},null,{"$f":"C357*M359","v":108636.3157963828},{"$f":"H356","v":0},3112540,1.0486429868278253,null,null,{"$f":"D354/C354","v":0.19764148456951336}]
["2024-07-01",3073510.9714285713,3227186.52,{"$f":"C358*M357","v":637825.93479552155},{"$f":"C358*M358","v":2471243.7475612098},null,{"$f":"C358*M359","v":118116.83764326845},0,2907182,0.90084102111333808,null,null,{"$f":"E354/C354","v":0.76575795425707527}]
["2024-08-01",3036161.1238095239,3187969.18,{"$f":"C359*M357","v":630074.9614970542},{"$f":"C359*M358","v":2441212.7575114057},null,{"$f":"C359*M359","v":116681.46099153999},0,3400637,1.0667094968590631,null,null,{"$f":"G354/C354","v":3.6600561173411338E-2}]
["2024-09-01",2854483.0190476188,2997207.17,{"$f":"C360*M357","v":592372.47464118979},{"$f":"C360*M358","v":2295135.230983838},null,{"$f":"C360*M359","v":109699.46437497207},0,3127196,1.0433699849984011,null,null,{"$f":"SUM(M357:M359)","v":1}]
["2024-10-01",2854483.0190476188,{"$f":"C360","v":2997207.17},706299.44,2555048.17,null,131754.47,0,3318232,1.107107988134167]
["2024-11-01",2854483.0190476188,{"$f":"C360","v":2997207.17},656278.69999999995,2297946.7000000002,null,108211.59,0,3003351,1.0020498516290417]
["2024-12-01",2854483.0190476188,{"$f":"C360","v":2997207.17},627092.31000000006,2508776.5,null,102099.08,0,2808067,0.93689452904918813]
["Totais Anual",35935651.780952387,37732434.370000005,{"$f":"SUM(D352:D363)","v":7706196.5454835258},{"$f":"SUM(E352:E363)","v":28697446.960241187},{"$f":"SUM(F352:F363)","v":0},{"$f":"SUM(G352:G363)","v":1328790.864275289},0,{"$f":"SUM(I352:I363)","v":36494492},0.96719155838552895]
[]
[]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 12"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal",{"$f":"D349","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,null,null,{"$f":"G350","v":"Normal"},"BRT","Mês","Ociosa"]
["Edital Contratado",{"$f":"C371/1.05","v":2326655.2380952355},{"$f":"SUM(D371:H371)","v":2442987.9999999972},{"$f":"D351","v":298934.16666666698},1927034.08333333,0,217019.75,0,4269689,{"$f":"I371/C371","v":1.74773228521794}]
[{"$f":"DATE(YEAR(A363),MONTH(A363)+1,DAY(A363))","v":"2025-01-01"},3101350.87,3256418.4135000003,391782.951,2575631.0055000004,289004.45700000005,0,0,2339484]
[{"$f":"DATE(YEAR(A372),MONTH(A372)+1,DAY(A372))","v":"2025-02-01"},2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3028818]
["2025-03-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,{"$f":"F143","v":3067518.75}]
["2025-04-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-05-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-06-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-07-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-08-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-09-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-10-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-11-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["2025-12-01",2954557.09,3102284.9445000002,442681.92150000005,2313197.4495000001,346405.5735,0,0,3067518.75]
["Totais Anual",35601478.860000007,{"$f":"SUM(D384:H384)","v":37381552.803000011},{"$f":"SUM(D372:D383)","v":5261284.0875000013},{"$f":"SUM(E372:E383)","v":28020802.95000001},{"$f":"SUM(F372:F383)","v":4099465.7654999997},{"$f":"SUM(G372:G383)","v":0},0,{"$f":"SUM(I372:I383)","v":36043489.5},0.96420525091476061]
["FONTE",null,"km de acordo com as Ordens de Serviços- Resumo dos 10 Anos de Contrato"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO"]
[null,"Operacional","km Anual",{"$f":"D329","v":"Midiônibus"},"Ônibus Básico","Padron","Articulado","Articulado"]
[null,"Anual","Oper. + Ociosa",null,null,null,{"$f":"G330","v":"Normal"},"BRT"]
["Edital Contratado",{"$f":"C389/1.05","v":27919862.857142825},{"$f":"C331*12","v":29315855.999999966}]
["Ano 1",29938102.920000002,{"$f":"SUM(D390:H390)","v":31435008.066},{"$f":"D164","v":3652388.2815},27132236.365499999,0,650383.41899999999,0]
["Ano 2",39478426.920000002,41452348.266000003,{"$f":"D184","v":8165945.2664999999},31389356.186999999,0,1897046.8125,0]
["Ano 3",39731923.170000002,41718519.328500003,{"$f":"D204","v":7541402.3789999997},31773718.7775,0,2403398.1719999998,0]
["Ano 4",37743121.380000003,39630277.449000001,{"$f":"D224","v":5136790.0185000002},33554604.772500001,0,938882.65800000005,0]
["Ano 5",34186596.280000001,35895926.093999997,{"$f":"D244","v":4276898.4824999999},30664345.991999999,0,954681.61950000003,0]
["Ano 6",33616037.166190498,35296839.024499997,{"$f":"D264","v":4247440.9924999997},29785160.968499999,0,1264237.0634999999,0]
["Ano 7",32128170.529047601,33734579.055500001,{"$f":"D284","v":3545096.4844999998},29363708.805,0,825773.76599999995,0]
["Ano 8",33504346.050000001,35179563.352499999,{"$f":"D304","v":3999297.54},30368026.962000001,0,812238.85049999994,0]
["Ano 9",34758599.950000003,36496529.947499998,{"$f":"D324","v":4099291.9904999998},31384044.751499999,0,1013193.2055,0]
["Ano 10",36717059.350952402,38552912.318499997,{"$f":"D344","v":6721458.8125},30420866.361000001,0,1410587.145,0]
["Totais 10 Anos",{"$f":"SUM(B390:B399)","v":351802383.71618998},369392502.90200001,51386010.248000003,305836069.9425,0,12170422.7115,0]
[]
["Ano 11",{"$f":"C402/1.05","v":35935651.780952387},{"$f":"SUM(D402:H402)","v":37732434.370000005},{"$f":"D364","v":7706196.5454835258},{"$f":"E364","v":28697446.960241187},{"$f":"F364","v":0},{"$f":"G364","v":1328790.864275289},null,{"$f":"I364","v":36494492}]
[]
["Ano 12",{"$f":"C404/1.05","v":35601478.860000007},{"$f":"SUM(D404:H404)","v":37381552.803000011},5261284.0875000013,28020802.95000001,4099465.7654999997,0]

{"sheet":"Plan 3 Custo Capital","index":14,"n_rows":372,"n_cols":19,"rows_kept":372,"cut":false,"hidden":false,"merged":[[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[47,2,47,3],[47,4,47,5],[47,6,47,7],[63,2,63,3],[63,4,63,5],[63,6,63,7],[79,2,79,3],[79,4,79,5],[79,6,79,7],[121,2,121,3],[121,4,121,5],[121,6,121,7],[137,2,137,3],[137,4,137,5],[137,6,137,7],[153,2,153,3],[153,4,153,5],[153,6,153,7],[172,4,172,5],[172,6,172,7],[188,2,188,3],[188,4,188,5],[188,6,188,7],[197,8,197,9],[205,2,205,3],[205,4,205,5],[205,6,205,7],[326,3,326,4],[154,1,155,1],[173,1,174,1],[189,1,190,1],[206,1,207,1],[303,2,304,2],[172,2,172,3],[230,2,231,2],[245,2,246,2],[260,2,261,2],[285,2,286,2],[48,1,49,1],[64,1,65,1],[80,1,81,1],[122,1,123,1],[138,1,139,1],[363,7,363,8],[326,2,327,2],[355,7,355,8],[357,1,357,2],[357,7,357,8],[359,7,359,8],[361,7,361,8],[328,3,328,4],[329,3,329,4],[348,7,348,8],[349,7,349,8],[353,7,353,8],[30,3,31,3],[30,4,31,4],[30,5,31,5],[30,17,31,17],[30,2,31,2]]}
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital",null,null,null,null,null,"MARECHAL"]
[null,null,null,null,null,null,null,"Bacia 4"]
[null,"Premissas gerais para a depreciação"]
[]
[null,"Dados veículos",null,null,null,"Midiônibus","Ônibus básico","Ônibus articulado"]
[null,null,null,null,"Sem AC Condicionado"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",205000,265000]
[null,null,null,null,"Preço médio de um veículo novo sem rodagem (R$)",{"$f":"F8-('Custos Variáveis'!D23*'Custos Variáveis'!C23)","v":200890},{"$f":"G8-('Custos Variáveis'!D24*'Custos Variáveis'!C24)","v":259015.96}]
[]
[null,null,null,null,"Com AC Condicionado"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",null,null,660000]
[null,null,null,null,"Preço médio de um veículo novo em rodagem (R$)",null,null,{"$f":"H12-('Custos Variáveis'!D26*'Custos Variáveis'!C26)","v":647660}]
[]
[null,null,null,null,"Vida útil (anos)",7,7,10]
[null,null,null,null,"Valor residual (% novo veículo)",0.3,0.3,0.1]
[null,null,null,null,"Revenda no 9º Ano",{"$f":"64377/205000","v":0.31403414634146298},{"$f":"83688.83/G8","v":0.315806905660377}]
[null,null,null,null,"Revenda no 10º Ano",{"$f":"139710.75/F8","v":0.68151585365853695},{"$f":"180819.813/G8","v":0.68233891698113203},{"$f":"77106/H12","v":0.116827272727273}]
[]
[]
[]
[]
[null,"Período de depreciação",null,null,null,"Período depreciação (anos)"]
[null,null,null,null,"Veículos ",4]
[null,null,null,null,"Equips embarcados e de garagem do SIM e do Sist.Vigilância",5]
[null,null,null,null,"Edificações",25]
[null,null,null,null,"Instalações e demais equipamentos de Garagem",5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor Por Ônibus"]
[null,"Resumo da depreciação",null,null,null,null,null,null,null,"Tabela de Depreciação Considerada na Planilha Vencedora da Licitação",null,null,null,null,null,null,null,null,"Miniônibus"]
[null,null,"Ano","Midiônibus","Ônibus básico","Ônibus articulado","Total Depreciação","Média mensal",null,"Ano","Miniônibus","VR","Ônibus básico","VR","Ônibus articulado","VR",null,"Ano","R$ Unitário"]
[null,"básicos",null,null,null,null,"(R$","depreciação (R$)",null,null,null,0,null,0,null,0]
[null,353,1,{"$f":"$F$9*K33*$E$51","v":2742148.5},{"$f":"($G$9*$E$67*M33)","v":16000710.929},{"$f":"$H$13*$C$83*O33","v":3497363.9999999902},{"$f":"D33+E33+F33","v":22240223.429000001},{"$f":"G33/12","v":1853351.95241667},null,1,{"$f":"35155.75/$F$9","v":0.17499999999999999},0.17499999999999999,{"$f":"45327.793/G9","v":0.17499999999999999},0.17499999999999999,{"$f":"105980.727272727/H13","v":0.163636363636363},0.16364000000000001,null,1,{"$f":"F9*K33","v":35155.75}]
[null,353,2,{"$f":"$F$9*K34*($E$51)","v":2350413},{"$f":"$G$9*($E$67)*M34","v":13714895.082},3147627.6,19212935.682,1601077.9735000001,null,2,{"$f":"30133.5/$F$9","v":0.15},0.32500000000000001,{"$f":"38852.394/G9","v":0.15},0.32500000000000001,{"$f":"95382.6545454545/H13","v":0.147272727272727},0.31091000000000002,null,2]
[null,"349+4",3,1958677.5,{"$f":"(G9*349*M35)+(G9*E69*M33)","v":11480882.426999999},2797891.2,16237451.127,1353120.9272499999,null,3,{"$f":"25111.25/F9","v":0.125},0.45,{"$f":"32376.995/G9","v":0.125},0.45,{"$f":"84784.5818181818/H13","v":0.130909090909091},0.44181999999999999,null,3]
[null,"349+4",4,1566942,{"$f":"(G9*349*M36)+(G9*E69*M34)","v":9195066.5800000001},2448154.7999999998,13210163.380000001,1100846.94833333,null,4,{"$f":"20089/F9","v":0.1},0.55000000000000004,{"$f":"25901.596/G9","v":0.1},0.55000000000000004,{"$f":"74186.5090909091/H13","v":0.11454545454545501},0.55635999999999997,null,4]
[null,"349+4",5,1175206.5,{"$f":"(G9*349*M37)+(G9*E69*M35)","v":6909250.733},2098418.4,10182875.632999999,848572.96941666701,null,5,{"$f":"15066.75/F9","v":7.4999999999999997E-2},0.625,{"$f":"19426.197/G9","v":7.4999999999999997E-2},0.625,{"$f":"63588.4363636364/H13","v":9.8181818181818203E-2},0.65454999999999997,null,5]
[null,"348+4+1",6,783471,{"$f":"(G9*348*M38)+(G9*E69*M36)+(G9*E72*M33)","v":4655811.8810000001},1748682,7187964.8810000001,598997.07341666601,null,6,{"$f":"10044.5/F9","v":0.05},0.67500000000000004,{"$f":"12950.798/G9","v":0.05},0.67500000000000004,{"$f":"52990.3636363636/H13","v":8.1818181818181804E-2},0.73636000000000001,null,6]
[null,"278+4+1+70",7,391735.5,{"$f":"(G9*278*M39)+(G9*E69*M37)+(G9*E72*M34)+(G9*E73*M33)","v":5089663.6140000001},1398945.6,6880344.7139999997,573362.05949999997,null,7,{"$f":"5022.25/F9","v":2.5000000000000001E-2},0.7,{"$f":"6475.399/G9","v":2.5000000000000001E-2},0.7,{"$f":"42392.2909090909/H13","v":6.5454545454545404E-2},0.80181999999999998,null,7]
[null,"4+1+70",8,{"$f":"$F$9*K40*$E$51","v":0},{"$f":"(G9*E69*M38)+(G9*E72*M35)+(G9*E73*M34)","v":2803847.767},1049209.2,3853056.9670000002,321088.08058333298,null,8,0,null,{"$f":"0/G9","v":0},null,{"$f":"31794.2181818182/H13","v":4.9090909090909102E-2},0.85091000000000006,null,8]
[null,"4+1+70",9,{"$f":"F9*0","v":0},{"$f":"(G9*E69*M39)+(G9*E72*M36)+(G9*E73*M35)","v":2318192.8420000002},699472.80000000203,3017665.642,251472.136833333,null,9,0,null,0,null,{"$f":"21196.1454545455/H13","v":3.2727272727272799E-2},0.88363999999999998,null,9]
[null,"1+70+60",10,0,{"$f":"(G9*E72*M37)+(G9*E73*M36)+(G9*60*M33)","v":4552205.4970000004},349736.39999999898,4901941.8969999999,408495.15808333299,null,10,0.17499999999999999,null,0.17499999999999999,null,{"$f":"10598.0727272727/H13","v":1.6363636363636299E-2},0.9,null,10]
[null,null,null,null,null,null,{"$f":"SUM(G33:G42)","v":106924623.352},8910385.2793333307]
[]
[null,null,null,null,null,null,null,{"$f":"H2","v":"MARECHAL"}]
[null,"Plano de renovação de frota",null,null,"Ano 1",null,null,"Bacia 4"]
[]
[null,"Midiônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,78,0,{"$f":"E51*$F$8","v":15990000},0]
[null,2,0,0,null,0,0,0]
[null,3,0,0,0,0,{"$f":"E53*$F$9","v":0},0,null,"ano 1"]
[null,4,0,0,0,0,0,0,null,{"$f":"G51+G67+G83","v":131315000}]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,null,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C51:C60)","v":0},0,78,0,15990000,0]
[]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,353,0,{"$f":"E67*$G$8","v":93545000},0,{"$f":"G51+G67","v":109535000}]
[null,2,0,0,0,0,0,{"$f":"G68*Depreciação!D15","v":0},0]
[null,3,0,0,4,0,{"$f":"E69*G8","v":1060000},{"$f":"D69+F69","v":0}]
[null,4,0,0,0,0,{"$f":"C70*$F$11","v":0},0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,1,0,{"$f":"E72*G8","v":265000},0]
[null,7,0,0,70,0,{"$f":"E73*G8","v":18550000},0]
[null,8,0,0,0,0,{"$f":"C74*$F$11","v":0},0]
[null,9,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C67:C76)","v":0},0,428,0,113420000,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K77)","v":0}]
[]
[null,"Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,33,0,0,0,{"$f":"C83*$H$12","v":21780000},0]
[null,2,0,0,0,0,0,{"$f":"D84+F84","v":0}]
[null,3,0,0,0,0,{"$f":"C85*$H$13","v":0},0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C83:C92)","v":33},0,0,0,21780000,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H45","v":"MARECHAL"}]
[null,"Plano de renovação de frota",null,null,"Ano 2","Sem movimento",null,"Bacia 4"]
[]
[null,null,null,null,null,null,null,{"$f":"H98","v":"MARECHAL"}]
[null,"Plano de renovação de frota",null,null,"Ano 3","Sem movimento",null,"Bacia 4"]
[]
[]
[null,"Plano de renovação de frota",null,null,"Ano 4","Sem movimento",null,{"$f":"H98","v":"MARECHAL"}]
[null,null,null,null,null,null,null,{"$f":"H102","v":"Bacia 4"}]
[]
[null,"Plano de renovação de frota",null,null,"Ano 5","Sem movimento",null,{"$f":"H105","v":"MARECHAL"}]
[null,null,null,null,null,null,null,"Bacia 4"]
[]
[null,"Plano de renovação de frota",null,null,"Ano 6","Sem movimento",null,{"$f":"H108","v":"MARECHAL"}]
[null,null,null,null,null,null,null,"Bacia 4"]
[]
[null,"Plano de renovação de frota",null,null,"Ano 7","Sem movimento",null,{"$f":"H111","v":"MARECHAL"}]
[null,null,null,null,null,null,null,"Bacia 4"]
[]
[null,"Plano de renovação de frota",null,null,"Ano 8","Sem movimento",null,{"$f":"H114","v":"MARECHAL"}]
[null,null,null,null,null,null,null,"Bacia 4"]
[]
[null,"Plano de renovação de frota",null,null,"Ano 9",null,null,{"$f":"H117","v":"MARECHAL"}]
[null,null,null,null,null,null,null,"Bacia 4"]
[null,"Midiônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,0,0,{"$f":"E125*$F$9","v":0},0]
[null,2,0,0,0,0,0,0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,0,0,{"$f":"E133*F8","v":0},{"$f":"G133*F17","v":0}]
[null,10,0,0,0,0,{"$f":"E134*$F$9","v":0},0]
[null,"Totais.",{"$f":"SUM(C125:C134)","v":0},0,0,0,0,0]
[]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,0,0,{"$f":"E141*$G$9","v":0},0]
[null,2,0,0,0,0,0,0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,60,60,{"$f":"G9*E149","v":15540957.6},{"$f":"G149*G17","v":4907941.73065513}]
[null,10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C141:C150)","v":0},0,60,60,15540957.6,4907941.73065513]
[]
[]
[null,"Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,0,0,{"$f":"C157*$H$13","v":0},0]
[null,2,0,0,0,0,0,0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C157:C166)","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Plano de renovação de frota",null,null,"Ano 10",null,null,{"$f":"H120","v":"MARECHAL"}]
[null,null,null,null,null,null,null,"Bacia 4"]
[null,"Midiônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,0,0,{"$f":"E176*$F$9","v":0},0]
[null,2,0,0,0,0,0,0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0]
[null,10,0,0,0,79,0,{"$f":"F185*F8*F16","v":4858500}]
[null,"Totais.",{"$f":"SUM(C176:C185)","v":0},0,0,79,0,4858500]
[]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,0,0,{"$f":"E192*$G$9","v":0},0]
[null,2,0,0,0,0,0,0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,{"$f":"D196+F196","v":0}]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,"Revenda ano 10"]
[null,8,0,0,0,0,0,0,352,"total"]
[null,9,0,0,0,null,0,0,292,"100% depreciado"]
[null,10,0,0,0,292,0,{"$f":"F201*G8*G16","v":23214000},60,"10% apenas deprec"]
[null,10,null,null,null,60,0,{"$f":"F202*G9*90%","v":13986861.84}]
[null,"Totais.",{"$f":"SUM(C192:C201)","v":0},0,0,{"$f":"SUM(F192:F202)","v":352},{"$f":"SUM(G192:G201)","v":0},{"$f":"SUM(H192:H202)","v":37200861.840000004},{"$f":"60*G9","v":15540957.6}]
[]
[]
[null,"Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","R$"]
[null,1,0,0,0,0,{"$f":"C209*$H$13","v":0},0]
[null,2,0,0,0,0,0,0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0]
[null,10,0,{"$f":"C83+C84","v":33},0,0,0,{"$f":"D218*H12*H16","v":2178000}]
[null,"Totais.",{"$f":"SUM(C209:C218)","v":0},33,0,0,0,2178000]
[]
[]
[]
[]
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital"]
[]
[null,"Lote (Bacia)"]
[]
[]
[null,"Edificações de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,15878000,0,{"$f":"D233+E233","v":15878000},{"$f":"F233/Depreciação!D26","v":793900},{"$f":"G233/12","v":66158.333333333299}]
[null,null,2,0,0,0,{"$f":"G233","v":793900},66158.333333333299]
[null,null,3,0,0,0,793900,66158.333333333299]
[null,null,4,0,0,0,793900,66158.333333333299]
[null,null,5,0,null,0,793900,66158.333333333299]
[null,null,6,0,0,0,793900,66158.333333333299]
[null,null,7,0,0,0,793900,66158.333333333299]
[null,null,8,0,0,0,793900,66158.333333333299]
[null,null,9,0,0,0,793900,66158.333333333299]
[null,null,10,0,0,0,793900,66158.333333333299]
[]
[]
[null,"Instalações de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,793900,0,{"$f":"D248+E248","v":793900},{"$f":"F248/Depreciação!D29","v":79390},{"$f":"G248/12","v":6615.8333333333303}]
[null,null,2,0,0,0,{"$f":"G248","v":79390},6615.8333333333303]
[null,null,3,0,0,0,79390,6615.8333333333303]
[null,null,4,0,0,0,79390,6615.8333333333303]
[null,null,5,0,0,0,79390,6615.8333333333303]
[null,null,6,0,0,0,79390,6615.8333333333303]
[null,null,7,0,0,0,79390,6615.8333333333303]
[null,null,8,0,0,0,79390,6615.8333333333303]
[null,null,9,0,0,0,79390,6615.8333333333303]
[null,null,10,0,0,0,79390,6615.8333333333303]
[]
[]
[null,"Equipamentos de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,1270240,0,{"$f":"D263+E263","v":1270240},{"$f":"F263/Depreciação!D29","v":127024},{"$f":"G263/12","v":10585.333333333299}]
[null,null,2,0,0,0,{"$f":"G263","v":127024},10585.333333333299]
[null,null,3,0,0,0,127024,10585.333333333299]
[null,null,4,0,0,0,127024,10585.333333333299]
[null,null,5,0,0,0,127024,10585.333333333299]
[null,null,6,0,0,0,127024,10585.333333333299]
[null,null,7,0,0,0,127024,10585.333333333299]
[null,null,8,0,0,0,127024,10585.333333333299]
[null,null,9,0,0,0,127024,10585.333333333299]
[null,null,10,0,0,0,127024,10585.333333333299]
[]
[]
[]
[]
[]
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital"]
[]
[null,"Lote (Bacia):"]
[]
[]
[null,"SIM e Sistema de Vigilância (Equipamentos instalados nos ônibus)"]
[]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,5796000,0,{"$f":"D288+E288","v":5796000},{"$f":"F288/Depreciação!D35","v":1159200},{"$f":"G288/12","v":96600}]
[null,null,2,{"$f":"D288/Q.Frota!R5*Depreciação!C46","v":0},0,0,{"$f":"G288+(F289/Depreciação!D35)","v":1159200},96600]
[null,null,3,null,0,0,{"$f":"G289","v":1159200},96600]
[null,null,4,null,0,0,1159200,96600]
[null,null,5,null,{"$f":"D288","v":5796000},5796000,1159200,96600]
[null,null,6,null,0,0,{"$f":"(F292+F293)/Depreciação!D35","v":1159200},96600]
[null,null,7,null,0,0,{"$f":"G293","v":1159200},96600]
[null,null,8,null,0,0,1159200,96600]
[null,null,9,null,0,0,1159200,96600]
[null,null,10,null,0,0,1159200,96600]
[]
[]
[]
[]
[null,"SIM e Sistema de Vigilância (CCO da empresa)"]
[]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,4830000,0,{"$f":"D306+E306","v":4830000},{"$f":"F306/Depreciação!D38","v":483000},{"$f":"G306/12","v":40250}]
[null,null,2,null,0,0,{"$f":"G306","v":483000},40250]
[null,null,3,null,0,0,483000,40250]
[null,null,4,null,0,0,483000,40250]
[null,null,5,null,0,0,483000,40250]
[null,null,6,null,0,0,483000,40250]
[null,null,7,null,0,0,483000,40250]
[null,null,8,null,0,0,483000,40250]
[null,null,9,null,0,0,483000,40250]
[null,null,10,null,0,0,483000,40250]
[]
[]
[]
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital"]
[]
[null,"Lote (Bacia)"]
[]
[]
[null,"Resumo das Aquisições e venda da frota"]
[]
[null,null,"Ano","Aquisições",null,"Depreciação","Venda"]
[null,null,null,null,null,"%","(R$)"]
[null,null,1,{"$f":"(F8*E51)+(G8*E67)+(H12*C83)","v":131315000},null,null,0]
[null,null,2,{"$f":"(F8*E52)+(G8*E68)+(H12*C84)","v":0},null,null,0]
[null,null,3,null,0,null,{"$f":"D331+E331","v":0}]
[null,null,4,null,0,null,0]
[null,null,5,null,0,null,0]
[null,null,6,null,0,null,0]
[null,null,7,null,0,null,0,null,null,null,null,null,null,null,{"$f":"F335/100*100","v":0}]
[null,null,8,null,0,null,{"$f":"D336+E336","v":0}]
[null,null,9,null,0,null,0]
[null,null,10,null,0,null,{"$f":"H185+H201+H218","v":30250500}]
[null,null,"Encerr."]
[]
[null,null,null," renovação frota em 2016, 2018, 2020 e 2022"]
[null,"Revenda",null,"R$ Ano 7","Depreciação","R$ Revenda"]
[4,"Ônibus básico",null,{"$f":"4*G8","v":1060000},0.7,"sinistro"]
[1,"Ônibus básico",null,{"$f":"1*G8","v":265000},0.7,"sinistro"]
[70,"Ônibus básico",null,{"$f":"70*G8","v":18550000},0.7,{"$f":"D345*(1-(E345/100*100))","v":5565000}]
[60,"Ônibus básico",null,{"$f":"60*G8","v":15900000},0.7,4770000]
[]
[]
[null,null,null,"60 carros - renovados em 2022",null,null,null,"Aquisição durante contrato"]
[null,"Revenda",null,"R$ Ano 9","Depreciação","R$ Revenda",null,"Ano 1"]
[null,"Midiônibus",null,0,0.7,{"$f":"D351*(1-(E351/100*100))","v":0},null,33,"articulados"]
[null,"Ônibus básico",null,{"$f":"G8*60","v":15900000},0.7,4770000,null,78,"Minis e Midis"]
[null,"Total",null,"Ano 7",null,{"$f":"SUM(F351:F352)","v":4770000},null,353,"Básicos",{"$f":"353-70-4-1","v":278}]
[null,null,null,null,null,null,null,"Ano 3"]
[null,null,null,"60 carros 2022 + 70 carros 2020 + não renovados",null,null,null,4,"Básicos renovados em 2016"]
[null,"Revenda final",null,"R$ Ano 10","Depreciação","R$ Revenda/valor residual",null,"Ano 6"]
[78,"Midiônibus",null,{"$f":"78*F8","v":15990000},0.7,{"$f":"D357*(1-(E357/100*100))","v":4797000},null,1,"Básico renovados em 2018"]
[218,"Ônibus básico Ano 1 não renovados",null,{"$f":"218*G8","v":57770000},0.7,17331000,null,"Ano 7"]
[4,"Ônibus básico Ano 3",null,{"$f":"4*G8","v":1060000},0.7,318000,null,70,"Básicos renovados em 2020 dos 353"]
[1,"Ônibus básico Ano 6",null,{"$f":"1*G8","v":265000},0.4,159000,null,"Ano 9"]
[70,"Ônibus básico Ano 7",null,{"$f":"70*G8","v":18550000},0.3,12985000,null,60,"Básicos renovados em 2022 dos 353"]
[60,"Ônibus básico Ano 9",null,{"$f":"60*G8","v":15900000},0.1,14310000]
[33,"articulados Ano 1",null,{"$f":"33*H12","v":21780000},0.9,2178000]
[{"$f":"SUM(A357:A363)","v":464},"Total",null,"Ano 7",null,{"$f":"SUM(F357:F363)","v":52078000},null,{"$f":"H351+H352+H353","v":464}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D360*60%","v":159000}]

{"sheet":"Custo de Capital B","index":15,"n_rows":462,"n_cols":27,"rows_kept":462,"cut":false,"hidden":false,"merged":[[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[78,2,78,3],[78,4,78,5],[78,6,78,7],[78,10,78,11],[29,5,30,5],[53,5,54,5],[78,12,78,13],[78,14,78,15],[78,18,78,19],[78,20,78,21],[78,22,78,23],[96,2,96,3],[96,4,96,5],[96,6,96,7],[96,10,96,11],[96,12,96,13],[96,14,96,15],[96,18,96,19],[96,20,96,21],[96,22,96,23],[79,9,80,9],[114,2,114,3],[114,4,114,5],[114,6,114,7],[114,10,114,11],[114,12,114,13],[114,14,114,15],[114,18,114,19],[114,20,114,21],[114,22,114,23],[132,2,132,3],[132,4,132,5],[132,6,132,7],[132,10,132,11],[132,12,132,13],[132,14,132,15],[132,18,132,19],[132,20,132,21],[132,22,132,23],[150,2,150,3],[150,4,150,5],[150,6,150,7],[150,10,150,11],[150,12,150,13],[150,14,150,15],[150,18,150,19],[150,20,150,21],[150,22,150,23],[168,2,168,3],[168,4,168,5],[168,6,168,7],[168,10,168,11],[168,12,168,13],[168,14,168,15],[168,18,168,19],[168,20,168,21],[168,22,168,23],[186,2,186,3],[186,4,186,5],[186,6,186,7],[186,10,186,11],[186,12,186,13],[186,14,186,15],[186,18,186,19],[186,20,186,21],[186,22,186,23],[204,2,204,3],[204,4,204,5],[204,6,204,7],[204,10,204,11],[204,12,204,13],[204,14,204,15],[204,18,204,19],[204,20,204,21],[204,22,204,23],[222,2,222,3],[222,4,222,5],[222,6,222,7],[222,10,222,11],[222,12,222,13],[222,14,222,15],[222,18,222,19],[222,20,222,21],[222,22,222,23],[240,2,240,3],[240,4,240,5],[240,6,240,7],[240,10,240,11],[240,12,240,13],[240,14,240,15],[240,18,240,19],[240,20,240,21],[240,22,240,23],[258,2,258,3],[258,4,258,5],[258,6,258,7],[258,10,258,11],[258,12,258,13],[258,14,258,15],[258,18,258,19],[258,20,258,21],[258,22,258,23],[276,2,276,3],[276,4,276,5],[276,6,276,7],[276,10,276,11],[276,12,276,13],[276,14,276,15],[276,18,276,19],[276,20,276,21],[276,22,276,23],[294,2,294,3],[294,4,294,5],[294,6,294,7],[294,10,294,11],[294,12,294,13],[294,14,294,15],[294,18,294,19],[294,20,294,21],[294,22,294,23],[330,10,330,11],[330,12,330,13],[330,14,330,15],[330,18,330,19],[330,20,330,21],[330,22,330,23],[312,2,312,3],[312,4,312,5],[312,6,312,7],[312,10,312,11],[312,12,312,13],[312,14,312,15],[312,18,312,19],[312,20,312,21],[312,22,312,23],[366,18,366,19],[366,20,366,21],[366,22,366,23],[348,2,348,3],[348,4,348,5],[348,6,348,7],[348,10,348,11],[348,12,348,13],[348,14,348,15],[348,18,348,19],[348,20,348,21],[348,22,348,23],[402,18,402,19],[402,20,402,21],[402,22,402,23],[384,2,384,3],[384,4,384,5],[384,6,384,7],[384,10,384,11],[384,12,384,13],[384,14,384,15],[384,18,384,19],[384,20,384,21],[384,22,384,23],[438,18,438,19],[438,20,438,21],[438,22,438,23],[420,2,420,3],[420,4,420,5],[420,6,420,7],[420,10,420,11],[420,12,420,13],[420,14,420,15],[420,18,420,19],[420,20,420,21],[420,22,420,23],[421,9,422,9],[187,1,188,1],[205,1,206,1],[223,1,224,1],[438,2,438,3],[438,4,438,5],[438,6,438,7],[438,10,438,11],[438,12,438,13],[438,14,438,15],[402,2,402,3],[402,4,402,5],[402,6,402,7],[402,10,402,11],[402,12,402,13],[402,14,402,15],[366,2,366,3],[366,4,366,5],[366,6,366,7],[366,10,366,11],[366,12,366,13],[366,14,366,15],[330,2,330,3],[330,4,330,5],[330,6,330,7],[403,1,404,1],[421,1,422,1],[439,1,440,1],[29,2,30,2],[53,2,54,2],[29,3,30,3],[53,3,54,3],[29,4,30,4],[53,4,54,4],[241,1,242,1],[259,1,260,1],[277,1,278,1],[295,1,296,1],[313,1,314,1],[331,1,332,1],[349,1,350,1],[367,1,368,1],[385,1,386,1],[79,1,80,1],[97,1,98,1],[115,1,116,1],[133,1,134,1],[151,1,152,1],[169,1,170,1],[277,9,278,9],[295,9,296,9],[313,9,314,9],[331,9,332,9],[349,9,350,9],[367,9,368,9],[385,9,386,9],[403,9,404,9],[97,9,98,9],[115,9,116,9],[133,9,134,9],[151,9,152,9],[169,9,170,9],[187,9,188,9],[205,9,206,9],[223,9,224,9],[241,9,242,9],[439,9,440,9],[53,17,54,17],[79,17,80,17],[97,17,98,17],[115,17,116,17],[133,17,134,17],[151,17,152,17],[169,17,170,17],[187,17,188,17],[205,17,206,17],[223,17,224,17],[241,17,242,17],[259,17,260,17],[277,17,278,17],[295,17,296,17],[313,17,314,17],[331,17,332,17],[349,17,350,17],[367,17,368,17],[385,17,386,17],[403,17,404,17],[421,17,422,17],[439,17,440,17],[259,9,260,9]]}
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital",null,null,null,null,null,"MARECHAL"]
[null,null,null,null,null,null,null,"Bacia 4"]
[null,"Premissas gerais para a depreciação"]
[]
[null,"Dados veículos",null,null,null,"Midiônibus","Ônibus básico","Ônibus articulado","Midiônibus euro 6","Ônibus básico euro 6","Padron euro 6"]
[null,null,null,null,"Sem AC Condicionado",null,null,null,null,null,1100000,"valor atual"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",205000,265000,null,{"$f":"F8*1.1","v":225500},{"$f":"G8*1.1","v":291500},{"$f":"K7/2.41","v":456431.53526971},"valor preço 2012"]
[null,null,null,null,"Preço médio de um veículo novo sem rodagem (R$)",{"$f":"F8-('Custos Variáveis'!D23*'Custos Variáveis'!C23)","v":200890},{"$f":"G8-('Custos Variáveis'!D24*'Custos Variáveis'!C24)","v":259015.96},null,{"$f":"F9*1.1","v":220979},{"$f":"G9*1.1","v":284917.55599999998}]
[]
[null,null,null,null,"Com AC Condicionado",null,null,null,"Midiônibus euro 6 com ar","Ônibus básico euro 6 com ar","Ônibus padron euro 6"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",null,null,660000,223491,318682,{"$f":"K8","v":456431.53526971}]
[null,null,null,null,"Preço médio de um veículo novo em rodagem (R$)",null,null,{"$f":"H12-('Custos Variáveis'!D26*'Custos Variáveis'!C26)","v":647660},null,"Valor carro de NF e consumos com 5% de acréscimo de ar condicionado."]
[]
[null,null,null,null,"Vida útil (anos)",7,7,10]
[null,null,null,null,"Valor residual (% novo veículo)",0.3,0.3,0.1]
[null,null,null,null,"Revenda no 9º Ano",{"$f":"64377/205000","v":0.31403414634146298},{"$f":"83688.83/G8","v":0.315806905660377}]
[null,null,null,null,"Revenda no 10º Ano",{"$f":"139710.75/F8","v":0.68151585365853695},{"$f":"180819.813/G8","v":0.68233891698113203},{"$f":"77106/H12","v":0.116827272727273}]
[]
[]
[]
[]
[null,"Período de depreciação",null,null,null,"Período depreciação (anos)"]
[null,null,null,null,"Veículos ",4]
[null,null,null,null,"Equips embarcados e de garagem do SIM e do Sist.Vigilância",5]
[null,null,null,null,"Edificações",25]
[null,null,null,null,"Instalações e demais equipamentos de Garagem",5]
[]
[null,"Resumo da depreciação"]
[null,null,"Ano","Midiônibus","Ônibus básico","Ônibus articulado","Total Depreciação","Média mensal"]
[null,null,null,null,null,null,"(R$","depreciação (R$)"]
[null,null,1,{"$f":"(($E$82+$E$100)*$F$9)/4","v":3917355},{"$f":"(($M$82+$M$100)*$G$9)/4","v":22858158.469999999},{"$f":"(($S$82+$S$100)*$H$13)/4","v":5343195},{"$f":"D32+E32+F32","v":32118708.469999999},{"$f":"G32/12","v":2676559.0391666698}]
[null,null,2,3917355,22858158.469999999,5343195,32118708.469999999,2676559.0391666698]
[null,null,3,3917355,{"$f":"(($M$82+$M$100+$M$136)*$G$9)/4","v":23117174.43},5343195,32377724.43,2698143.7025000001]
[null,null,4,3917355,23117174.43,5343195,32377724.43,2698143.7025000001]
[null,null,5,0,{"$f":"(($M$136)*$G$9)/4","v":259015.96},0,259015.96,21584.663333333301]
[null,null,6,0,259015.96,0,259015.96,21584.663333333301]
[null,null,7,0,{"$f":"(($M$208)*$G$9)/4","v":4532779.3},0,4532779.3,377731.60833333299]
[null,null,8,0,4532779.3,0,4532779.3,377731.60833333299]
[null,null,9,{"$f":"(($E$244*$F$9)/4)","v":1506675},4532779.3,0,6039454.2999999998,503287.85833333299]
[null,null,10,1506675,4532779.3,0,6039454.2999999998,503287.85833333299]
[null,null,11,{"$f":"(($E$244*$F$9)/4)+(($E$280*$F$9)/4)","v":1506675},{"$f":"(($M$280)*$G$9)/4","v":0},{"$f":"(($S$280*$H$13)/4)","v":0},1506675,125556.25]
[null,null,12,1506675,0,0,1506675,125556.25]
[null,null,13,{"$f":"(($E$280*$F$9)/4)","v":0},0,0,0,0]
[null,null,14,0,{"$f":"(($M$280+$M$334)*$G$9)/4","v":4532779.3},0,4532779.3,377731.60833333299]
[null,null,15,0,{"$f":"(($M$334)*$G$9)/4","v":4532779.3},0,4532779.3,377731.60833333299]
[null,null,16,{"$f":"(($E$370*$F$9)/4)","v":1506675},4532779.3,0,6039454.2999999998,503287.85833333299]
[null,null,17,{"$f":"(($E$370*$F$9)/4)+(($E$388*$F$9)/4)","v":1506675},{"$f":"(($M$334+$M$388)*$G$9)/4","v":4532779.3},0,6039454.2999999998,503287.85833333299]
[null,null,18,1506675,{"$f":"(($M$388)*$G$9)/4","v":0},0,1506675,125556.25]
[null,null,19,1506675,0,0,1506675,125556.25]
[null,null,20,{"$f":"(($E$388*$F$9)/4)","v":0},0,0,0,0]
[]
[null,"Resumo da depreciação Econômica",null,null,null,null,null,null,null,"Tabela de Depreciação Considerada na Planilha Vencedora da Licitação",null,null,null,null,null,null,null,null,"Miniônibus"]
[null,null,"Ano","Midiônibus","Ônibus básico","Ônibus articulado/padron","Total Depreciação","Média mensal",null,"Ano","Miniônibus","VR","Ônibus básico","VR","Ônibus articulado","VR",null,"Ano","R$ Unitário"]
[null,null,null,null,null,null,"(R$","depreciação (R$)",null,null,null,0,null,0,null,0]
[null,353,1,{"$f":"(($F$9*$E$82*K56)+($F$9*$E$100*K56))","v":2742148.5},{"$f":"(($G$9*$M$82*M56)+($G$9*$M$100*M56))","v":16000710.929},{"$f":"(($H$13*$S$82*O56))","v":3497363.9999999902},{"$f":"D56+E56+F56","v":22240223.429000001},{"$f":"G56/12","v":1853351.95241667},null,1,{"$f":"35155.75/$F$9","v":0.17499999999999999},0.17499999999999999,{"$f":"K56","v":0.17499999999999999},0.17499999999999999,{"$f":"105980.727272727/H13","v":0.163636363636363},0.16364000000000001,null,1,{"$f":"F9*K56","v":35155.75}]
[null,353,2,{"$f":"(($F$9*$E$82*K57)+($F$9*$E$100*K57)+($F$9*$E$118*K56))","v":2350413},{"$f":"(($G$9*$M$82*M57)+($G$9*$M$100*M57)+($G$9*$M$118*M56))","v":13714895.082},3147627.6,19212935.682,1601077.9735000001,null,2,{"$f":"30133.5/$F$9","v":0.15},0.32500000000000001,0.15,0.32500000000000001,{"$f":"95382.6545454545/H13","v":0.147272727272727},0.31091000000000002,null,2]
[null,353,3,{"$f":"(($F$9*$E$82*K58)+($F$9*$E$100*K58)+($F$9*$E$118*K57)+($F$9*$E$136*K56))","v":1958677.5},{"$f":"(($G$9*$M$82*M58)+($G$9*$M$100*M58)+($G$9*$M$118*M57)+($G$9*$M$136*M56))","v":11610390.407},2797891.2,16366959.107000001,1363913.25891667,null,3,{"$f":"25111.25/F9","v":0.125},0.45,0.125,0.45,{"$f":"84784.5818181818/H13","v":0.130909090909091},0.44181999999999999,null,3]
[null,353,4,{"$f":"(($F$9*$E$82*K59)+($F$9*$E$100*K59)+($F$9*$E$118*K58)+($F$9*$E$136*K57)+($F$9*$E$154*K56))","v":1566942},{"$f":"(($G$9*$M$82*M59)+($G$9*$M$100*M59)+($G$9*$M$118*M58)+($G$9*$M$136*M57)+($G$9*$M$154*M57))","v":9298672.9639999997},2448154.7999999998,13313769.764,1109480.8136666699,null,4,{"$f":"20089/F9","v":0.1},0.55000000000000004,0.1,0.55000000000000004,{"$f":"74186.5090909091/H13","v":0.11454545454545501},0.55635999999999997,null,4]
[null,"349+4",5,{"$f":"(($F$9*$E$82*K60)+($F$9*$E$100*K60)+($F$9*$E$118*K59)+($F$9*$E$136*K58)+($F$9*$E$154*K57)+($F$9*$E$172*K56))","v":1175206.5},{"$f":"(($G$9*$M$82*M60)+($G$9*$M$136*M56))","v":7038758.7130000005},2098418.4,10312383.613,859365.30108333298,null,5,{"$f":"15066.75/F9","v":7.4999999999999997E-2},0.625,7.4999999999999997E-2,0.625,{"$f":"63588.4363636364/H13","v":9.8181818181818203E-2},0.65454999999999997,null,5]
[null,"349+4",6,{"$f":"(($F$9*$E$82*K61)+($F$9*$E$100*K61)+($F$9*$E$118*K60)+($F$9*$E$136*K59)+($F$9*$E$154*K58)+($F$9*$E$172*K57)+($F$9*$E$190*K56))","v":783471},{"$f":"(($G$9*$M$82*M61)+($G$9*$M$136*M57))","v":4727041.2699999996},1748682,7259194.2699999996,604932.85583333299,null,6,{"$f":"10044.5/F9","v":0.05},0.67500000000000004,0.05,0.67500000000000004,{"$f":"52990.3636363636/H13","v":8.1818181818181804E-2},0.73636000000000001,null,6]
[null,"348+4+1",7,{"$f":"(($F$9*$E$82*K62)+($F$9*$E$100*K62)+($F$9*$E$118*K61)+($F$9*$E$136*K60)+($F$9*$E$154*K59)+($F$9*$E$172*K58)+($F$9*$E$190*K57)+($F$9*$E$208*K56))","v":391735.5},{"$f":"(($G$9*$M$82*M62)+($G$9*$M$136*M58)+($G$9*$M$190*M56))","v":2460651.62},1398945.6,4251332.7200000007,354277.72666666674,null,7,{"$f":"5022.25/F9","v":2.5000000000000001E-2},0.7,2.5000000000000001E-2,0.7,{"$f":"42392.2909090909/H13","v":6.5454545454545404E-2},0.80181999999999998,null,7]
[null,"4+1+70",8,{"$f":"(($F$9*$E$82*K63)+($F$9*$E$100*K63)+($F$9*$E$118*K62)+($F$9*$E$136*K61)+($F$9*$E$154*K60)+($F$9*$E$172*K59)+($F$9*$E$190*K58)+($F$9*$E$208*K57)+($F$9*$E$226*K56))","v":0},{"$f":"(($G$9*$M$136*M59)+($G$9*$M$190*M57)+($G$9*$M$208*M56))","v":3315404.2879999997},1049209.2,4364613.4879999999,363717.79066666664,null,8,0,null,0,null,{"$f":"31794.2181818182/H13","v":4.9090909090909102E-2},0.85091000000000006,null,8]
[null,"4+1+70",9,{"$f":"(($F$9*$E$82*K64)+($F$9*$E$100*K64)+($F$9*$E$118*K63)+($F$9*$E$136*K62)+($F$9*$E$154*K61)+($F$9*$E$172*K60)+($F$9*$E$190*K59)+($F$9*$E$208*K58)+($F$9*$E$226*K57))","v":0},{"$f":"(($G$9*$M$136*M60)+($G$9*$M$190*M58)+($G$9*$M$208*M57))","v":2829749.3629999994},699472.80000000203,3529222.1630000016,294101.84691666678,null,9,0,null,0,null,{"$f":"21196.1454545455/H13","v":3.2727272727272799E-2},0.88363999999999998,null,9]
[null,"4+1+70",10,{"$f":"($F$9*$E$244*K56)","v":1054672.5},{"$f":"(($G$9*$M$136*M61)+($G$9*$M$190*M59)+($G$9*$M$208*M58))","v":2344094.4380000001},349736.39999999898,3748503.3379999991,312375.27816666657,null,10,0,null,0,null,{"$f":"10598.0727272727/H13","v":1.6363636363636299E-2},0.9,null,10]
[null,"4+1+70",11,{"$f":"($F$9*$E$244*K57)","v":904005},{"$f":"(($G$9*$M$136*M62)+($G$9*$M$190*M60)+($G$9*$M$208*M59))","v":1858439.513},{"$f":"($H$13*O56*$S$280)","v":0},2762444.5130000003,230203.70941666668,349]
[null,"1+70",12,{"$f":"($F$9*$E$244*K58)","v":753337.5},{"$f":"(($G$9*$M$190*M61)+($G$9*$M$208*M60)+($J$12*$M$287*M56))","v":7897798.5379999988},{"$f":"(($K$8*$S$281*O56))","v":6721991.7012448004},15373127.7392448,1281093.9782704001,-1]
[null,"1+70",13,602670,{"$f":"(($G$9*$M$190*M62)+($G$9*$M$208*M61)+($J$12*$M$287*M57))","v":6505900.3589999992},{"$f":"(($K$8*$S$281*O57))","v":6049792.5311203301},13158362.890120329,1096530.2408433608,-70]
[null,"70+1",14,452002.5,{"$f":"($G$9*M62*$M$208)+($J$12*M56*$M$317)+($J$12*$M$287*M58)","v":5169771.53},5377593.3609958496,10999367.390995849,916613.94924965408]
[null,"1+70",15,301335,{"$f":"+($J$9*M57*$M$317)+($J$12*M56*$M$334)+($J$12*$M$287*M59)","v":7675171.533400001},4705394.19087137,12681900.724271372,1056825.0603559476]
[null,"1+70",16,150667.5,{"$f":"+($J$12*M58*$M$317)+($J$9*M57*$M$334)+($J$12*$M$287*M60)","v":5827904.1380000003},4033195.02074689,10011766.658746891,834313.8882289076]
[null,"1+70",17,{"$f":"($I$9*K56*$E$370)","v":1160139.75},{"$f":"+($J$12*M59*$M$317)+($J$12*M58*$M$334)+($J$12*$M$287*M61)","v":4684625.4000000004},3360995.8506224002,9205761.000622401,767146.75005186675]
[null,"1+70",18,{"$f":"($I$9*K57*$E$370)","v":994405.5},{"$f":"+($J$12*M60*$M$317)+($J$12*M59*$M$334)+($J$12*$M$287*M62)","v":3186820},2688796.6804979201,6870022.1804979201,572501.84837482672]
[null,"1+70",19,{"$f":"($I$9*K58*$E$370)+($I$12*$C$407*M56)","v":1689111.6},{"$f":"+($J$12*M61*$M$317)+($J$12*M60*$M$334)+($J$12*K407*M56)","v":8214028.5499999989},2016597.5103734401,11919737.660373438,993311.47169778647]
[null,"1+70",20,{"$f":"($I$9*K59*$E$370)+($J$12*$M$287*M57)","v":6255806.0999999996},{"$f":"+($J$9*M62*$M$317)+($J$9*M61*$M$334)+($J$12*K407*M57)","v":6597203.4848999996},1344398.3402489701,14197407.92514897,1183117.3270957475]
[]
[null,"Plano de renovação de frota Ano 0",null,null,null,null,null,null,null,{"$f":"B77","v":"Plano de renovação de frota Ano 0"},null,null,null,null,null,null,null,{"$f":"J77","v":"Plano de renovação de frota Ano 0"}]
[]
[null,{"$f":"D54","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"E54","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"F54","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,"Aquisições ","Vendas com dedução IR, conforme Proposta"]
[null,0,0,0,78,0,{"$f":"E82*$F$8","v":15990000},{"$f":"F82*$F$8*(1-$L$56)","v":0},null,0,0,0,{"$f":"'Investimento Frota'!Z4+145","v":353},0,{"$f":"M82*$G$8","v":93545000},{"$f":"N82*$G$8*(1-$N$56)","v":0},null,0,33,0,0,0,{"$f":"S82*$H$12","v":21780000},{"$f":"T82*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E84*$F$8","v":0},{"$f":"F84*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M84*$G$8","v":0},{"$f":"N84*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S84*$H$12","v":0},{"$f":"T84*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F85*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N85*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T85*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F86*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N86*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T86*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F87*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N87*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T87*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F88*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N88*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T88*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F89*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N89*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T89*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T90*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T91*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T92*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C82:C92)","v":0},0,78,0,15990000,0,null,"Totais.",{"$f":"SUM(K82:K92)","v":0},0,353,0,93545000,0,null,"Totais.",{"$f":"SUM(S82:S92)","v":33},0,0,0,21780000,0,null,{"$f":"G93+O93+W93","v":131315000},{"$f":"(H93+P93+X93)","v":0}]
[]
[null,"Plano de renovação de frota Ano 1",null,null,null,null,null,null,null,{"$f":"B95","v":"Plano de renovação de frota Ano 1"},null,null,null,null,null,null,null,{"$f":"J95","v":"Plano de renovação de frota Ano 1"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$79","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,"Aquisições ","Vendas com dedução IR, conforme Proposta"]
[null,0,0,0,{"$f":"'Investimento Frota'!AA6","v":0},0,{"$f":"E100*$F$8","v":0},{"$f":"F100*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M100*$G$8","v":0},{"$f":"N100*$G$8*(1-$N$56)","v":0},null,0,{"$f":"'Investimento Frota'!AA7","v":0},0,0,0,{"$f":"S100*$H$12","v":0},{"$f":"T100*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,0,null,{"$f":"M101*$G$8","v":0},null,null,1,0,null,0,null,{"$f":"S101*$H$12","v":0}]
[null,2,0,0,0,0,{"$f":"E102*$F$8","v":0},{"$f":"F102*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M102*$G$8","v":0},{"$f":"N102*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S102*$H$12","v":0},{"$f":"T102*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F103*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N103*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T103*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F104*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N104*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T104*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F105*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N105*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T105*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F106*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N106*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T106*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F107*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N107*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T107*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T108*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T109*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T110*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C100:C110)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K100:K110)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S100:S110)","v":0},0,0,0,0,0,null,{"$f":"G111+O111+W111","v":0},{"$f":"(H111+P111+X111)","v":0}]
[]
[null,"Plano de renovação de frota Ano 2",null,null,null,null,null,null,null,{"$f":"B113","v":"Plano de renovação de frota Ano 2"},null,null,null,null,null,null,null,{"$f":"J113","v":"Plano de renovação de frota Ano 2"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E118*$F$8","v":0},{"$f":"F118*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M118*$G$8","v":0},{"$f":"N118*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S118*$H$12","v":0},{"$f":"T118*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E120*$F$8","v":0},{"$f":"F120*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M120*$G$8","v":0},{"$f":"N120*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S120*$H$12","v":0},{"$f":"T120*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F121*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N121*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T121*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F122*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N122*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T122*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F123*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N123*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T123*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F124*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N124*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T124*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F125*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N125*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T125*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T126*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T127*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T128*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C118:C128)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K118:K128)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S118:S128)","v":0},0,0,0,0,0,null,{"$f":"G129+O129+W129","v":0},{"$f":"(H129+P129+X129)","v":0}]
[]
[null,"Plano de renovação de frota Ano 3",null,null,null,null,null,null,null,{"$f":"B131","v":"Plano de renovação de frota Ano 3"},null,null,null,null,null,null,null,{"$f":"J131","v":"Plano de renovação de frota Ano 3"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E136*$F$8","v":0},{"$f":"F136*$F$8*(1-$L$56)","v":0},null,0,0,0,4,0,{"$f":"M136*$G$8","v":1060000},{"$f":"N136*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S136*$H$12","v":0},{"$f":"T136*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E138*$F$8","v":0},{"$f":"F138*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M138*$G$8","v":0},{"$f":"N138*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S138*$H$12","v":0},{"$f":"T138*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F139*$F$8*(1-$L$58)","v":0},null,3,0,0,0,4,0,{"$f":"N139*$G$8*(1-$N$58)","v":583000},null,3,0,0,0,0,0,{"$f":"T139*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F140*$F$8*(1-$L$59)","v":0},null,4,0,0,0,null,0,{"$f":"N140*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T140*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F141*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N141*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T141*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F142*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N142*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T142*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F143*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N143*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T143*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T144*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T145*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T146*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C136:C146)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K136:K146)","v":0},0,4,4,1060000,583000,null,"Totais.",{"$f":"SUM(S136:S146)","v":0},0,0,0,0,0,null,{"$f":"G147+O147+W147","v":1060000},{"$f":"(H147+P147+X147)","v":583000}]
[]
[null,"Plano de renovação de frota Ano 4",null,null,null,null,null,null,null,{"$f":"B149","v":"Plano de renovação de frota Ano 4"},null,null,null,null,null,null,null,{"$f":"J149","v":"Plano de renovação de frota Ano 4"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E154*$F$8","v":0},{"$f":"F154*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M154*$G$8","v":0},{"$f":"N154*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S154*$H$12","v":0},{"$f":"T154*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E156*$F$8","v":0},{"$f":"F156*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M156*$G$8","v":0},{"$f":"N156*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S156*$H$12","v":0},{"$f":"T156*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F157*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N157*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T157*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F158*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N158*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T158*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F159*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N159*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T159*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F160*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N160*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T160*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F161*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N161*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T161*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T162*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T163*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T164*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C154:C164)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K154:K164)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S154:S164)","v":0},0,0,0,0,0,null,{"$f":"G165+O165+W165","v":0},{"$f":"(H165+P165+X165)","v":0}]
[]
[null,"Plano de renovação de frota Ano 5",null,null,null,null,null,null,null,{"$f":"B167","v":"Plano de renovação de frota Ano 5"},null,null,null,null,null,null,null,{"$f":"J167","v":"Plano de renovação de frota Ano 5"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E172*$F$8","v":0},{"$f":"F172*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M172*$G$8","v":0},{"$f":"N172*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S172*$H$12","v":0},{"$f":"T172*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E174*$F$8","v":0},{"$f":"F174*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M174*$G$8","v":0},{"$f":"N174*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S174*$H$12","v":0},{"$f":"T174*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F175*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N175*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T175*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F176*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N176*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T176*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F177*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N177*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T177*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F178*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N178*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T178*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F179*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N179*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T179*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T180*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T181*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T182*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C172:C182)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K172:K182)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S172:S182)","v":0},0,0,0,0,0,null,{"$f":"G183+O183+W183","v":0},{"$f":"(H183+P183+X183)","v":0}]
[]
[null,"Plano de renovação de frota Ano 6",null,null,null,null,null,null,null,{"$f":"B185","v":"Plano de renovação de frota Ano 6"},null,null,null,null,null,null,null,{"$f":"J185","v":"Plano de renovação de frota Ano 6"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E190*$F$8","v":0},{"$f":"F190*$F$8*(1-$L$56)","v":0},null,0,0,0,1,0,{"$f":"M190*$G$8","v":265000},{"$f":"N190*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S190*$H$12","v":0},{"$f":"T190*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,0,0,0,null,{"$f":"M191*G8","v":0},null,null,1]
[null,2,0,0,0,0,{"$f":"E192*$F$8","v":0},{"$f":"F192*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M192*$G$8","v":0},{"$f":"N192*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S192*$H$12","v":0},{"$f":"T192*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F193*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N193*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T193*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F194*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N194*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T194*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F195*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N195*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T195*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F196*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N196*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T196*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F197*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N197*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T197*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T198*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T199*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T200*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C190:C200)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K190:K200)","v":0},0,1,0,265000,0,null,"Totais.",{"$f":"SUM(S190:S200)","v":0},0,0,0,0,0,null,{"$f":"G201+O201+W201","v":265000},{"$f":"(H201+P201+X201)","v":0}]
[]
[null,"Plano de renovação de frota Ano 7",null,null,null,null,null,null,null,{"$f":"B203","v":"Plano de renovação de frota Ano 7"},null,null,null,null,null,null,null,{"$f":"J203","v":"Plano de renovação de frota Ano 7"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E208*$F$8","v":0},{"$f":"F208*$F$8*(1-$L$56)","v":0},null,0,0,0,70,70,{"$f":"M208*$G$8","v":18550000},{"$f":"N208*$G$8*(1-$N$62)","v":5565000},null,0,{"$f":"F5","v":0},0,0,0,{"$f":"S208*$H$12","v":0},{"$f":"T208*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E210*$F$8","v":0},{"$f":"F210*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M210*$G$8","v":0},{"$f":"N210*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S210*$H$12","v":0},{"$f":"T210*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F211*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N211*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T211*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F212*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N212*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T212*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F213*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N213*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T213*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F214*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N214*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T214*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,0,0,{"$f":"F215*$F$8*(1-$L$62)","v":0},null,7,0,0,0,0,0,{"$f":"N215*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T215*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T216*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T217*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T218*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C208:C218)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K208:K218)","v":0},0,70,70,18550000,{"$f":"P208","v":5565000},null,"Totais.",{"$f":"SUM(S208:S218)","v":0},0,0,0,0,0,null,{"$f":"G219+O219+W219","v":18550000},{"$f":"(H219+P219+X219)","v":5565000}]
[]
[null,"Plano de renovação de frota Ano 8",null,null,null,null,null,null,null,{"$f":"B221","v":"Plano de renovação de frota Ano 8"},null,null,null,null,null,null,null,{"$f":"J221","v":"Plano de renovação de frota Ano 8"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E226*$F$8","v":0},{"$f":"F226*$F$8*(1-$L$56)","v":0},null,0,0,0,{"$f":"E6","v":0},0,{"$f":"M226*$G$8","v":0},{"$f":"N226*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S226*$H$12","v":0},{"$f":"T226*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E228*$F$8","v":0},{"$f":"F228*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M228*$G$8","v":0},{"$f":"N228*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S228*$H$12","v":0},{"$f":"T228*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F229*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N229*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T229*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F230*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N230*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T230*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F231*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N231*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T231*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F232*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N232*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T232*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F233*$F$8*(1-$L$62)","v":0},null,7,0,0,0,0,0,{"$f":"N233*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T233*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T234*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T235*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T236*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C226:C236)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K226:K236)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S226:S236)","v":0},0,0,0,0,0,null,{"$f":"G237+O237+W237","v":0},{"$f":"(H237+P237+X237)","v":0}]
[]
[null,"Plano de renovação de frota Ano 9",null,null,null,null,null,null,null,{"$f":"B239","v":"Plano de renovação de frota Ano 9"},null,null,null,null,null,null,null,{"$f":"J239","v":"Plano de renovação de frota Ano 9"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,30,16,{"$f":"E244*$F$8","v":6150000},{"$f":"F244*$F$8*(1-$L$62)","v":984000},null,0,0,0,0,0,{"$f":"M244*$G$8","v":0},{"$f":"N244*$G$8*(1-$N$56)","v":0},null,0,{"$f":"F7","v":0},0,0,0,{"$f":"S244*$H$12","v":0},{"$f":"T244*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E246*$F$8","v":0},{"$f":"F246*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M246*$G$8","v":0},{"$f":"N246*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S246*$H$12","v":0},{"$f":"T246*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F247*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N247*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T247*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F248*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N248*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T248*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F249*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N249*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T249*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F250*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N250*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T250*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F251*$F$8*(1-$L$62)","v":0},null,7,0,0,0,null,0,{"$f":"N251*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T251*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T252*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,null,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T253*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,{"$f":"T254*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C244:C254)","v":0},0,30,16,6150000,984000,null,"Totais.",{"$f":"SUM(K244:K254)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S244:S254)","v":0},0,0,0,0,0,null,{"$f":"G255+O255+W255","v":6150000},{"$f":"(H255+P255+X255)","v":984000}]
[]
[null,"Plano de renovação de frota Ano 10",null,null,null,null,null,null,null,{"$f":"B257","v":"Plano de renovação de frota Ano 10"},null,null,null,null,null,null,null,{"$f":"J257","v":"Plano de renovação de frota Ano 10"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E262*$F$8","v":0},{"$f":"F262*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M262*$G$8","v":0},{"$f":"N262*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S262*$H$12","v":0},{"$f":"T262*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E264*$F$8","v":0},{"$f":"F264*$F$8*(1-$L$57)","v":0},null,2,0,0,0,{"$f":"M226","v":0},{"$f":"M264*$G$8","v":0},{"$f":"N264*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S264*$H$12","v":0},{"$f":"T264*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F265*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N265*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S208","v":0},0,0,0,{"$f":"T265*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F266*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N266*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T266*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F267*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N267*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T267*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F268*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N268*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T268*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F269*$F$8*(1-$L$62)","v":0},null,7,0,0,0,0,0,{"$f":"N269*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T269*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T270*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T271*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,null,0,0,null,10,0,0,0,0,0,0,null,10,null,0,0,0,0,{"$f":"T272*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C262:C272)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K262:K272)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S262:S272)","v":0},0,0,0,0,0,null,{"$f":"G273+O273+W273","v":0},{"$f":"(H273+P273+X273)","v":0}]
[]
[null,"Plano de renovação de frota Ano 11",null,null,null,null,null,null,null,{"$f":"B275","v":"Plano de renovação de frota Ano 11"},null,null,null,null,null,null,null,{"$f":"J275","v":"Plano de renovação de frota Ano 11"},"TROCA DE 90 CONVENCIONAIS POR 90 PADRONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EURO 6"]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"articulado ou padron","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E280*$F$8","v":0},{"$f":"F280*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M280*$G$8","v":0},{"$f":"N280*$G$8*(1-$N$56)","v":0},null,0,0,null,0,0,{"$f":"S280*$H$12","v":0},{"$f":"T280*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,0,0,{"$f":"E281*$F$8","v":0},null,null,1,null,null,0,0,{"$f":"M281*$J$8","v":0},{"$f":"N281*$G$8*(1-$N$62)","v":0},null,1,90,null,null,null,{"$f":"S281*K8","v":41078838.174273901}]
[null,2,0,0,{"$f":"F273","v":0},0,{"$f":"E282*$F$8","v":0},{"$f":"F282*$F$8*(1-$L$57)","v":0},null,2,0,0,0,{"$f":"M244","v":0},{"$f":"M282*$G$8","v":0},{"$f":"N282*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S282*$H$12","v":0},{"$f":"T282*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F283*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M226","v":0},0,{"$f":"N283*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S226","v":0},0,0,0,{"$f":"T283*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F284*$F$8*(1-$L$59)","v":0},{"$f":"174-117","v":57},4,0,0,0,0,0,{"$f":"N284*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T284*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F285*$F$8*(1-$L$60)","v":0},{"$f":"33*1.67","v":55.11},5,0,0,0,0,0,{"$f":"N285*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T285*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F286*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N286*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T286*$H$12*(1-$P$61)","v":0}]
[null,7,22,62,0,null,{"$f":"C287*I12","v":4916802},{"$f":"D287*$F$8*(1-$N$62)","v":3813000.0000000005},null,7,0,0,117,117,{"$f":"M287*$J$12","v":37285794},{"$f":"N287*$G$8*(1-$N$62)","v":9301500.0000000019},null,7,0,0,0,null,0,{"$f":"T287*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,{"$f":"F288*$F$8*(1-$L$62)","v":0},null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T288*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T289*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,{"$f":"E280","v":0},0,0,null,10,0,0,0,0,0,0,null,10,null,33,0,0,0,{"$f":"T290*$H$12*(1-$P$65)","v":2177999.9999999995}]
[null,"Totais.",{"$f":"SUM(C280:C290)","v":22},62,0,0,4916802,3813000.0000000005,null,"Totais.",{"$f":"SUM(K280:K290)","v":0},0,117,117,37285794,9301500.0000000019,null,"Totais.",{"$f":"SUM(S280:S290)","v":90},33,0,0,41078838.174273901,2177999.9999999995,null,{"$f":"G291+O291+W291","v":83281434.174273908},{"$f":"(H291+P291+X291)","v":15292500.000000002}]
[null,null,null,-40,"troca por padrons",null,null,null,null,null,null,null,null,"15 bascicos troca por padron"]
[null,"Plano de renovação de frota Ano 12",null,null,null,null,null,null,null,{"$f":"B293","v":"Plano de renovação de frota Ano 12"},null,null,null,null,null,null,null,{"$f":"J293","v":"Plano de renovação de frota Ano 12"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E298*$F$8","v":0},{"$f":"F298*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M298*$G$8","v":0},{"$f":"N298*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S298*$H$12","v":0},{"$f":"T298*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E300*$F$8","v":0},{"$f":"F300*$F$8*(1-$L$57)","v":0},null,2,0,0,0,{"$f":"M262","v":0},{"$f":"M300*$G$8","v":0},{"$f":"N300*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S300*$H$12","v":0},{"$f":"T300*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F301*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M244","v":0},0,{"$f":"N301*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S244","v":0},0,0,0,{"$f":"T301*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F302*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N302*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T302*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F303*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N303*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T303*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F304*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N304*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T304*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F305*$F$8*(1-$L$62)","v":0},null,7,0,0,0,{"$f":"M172","v":0},0,{"$f":"N305*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T305*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T306*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T307*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,null,0,0,0,0,{"$f":"T308*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C298:C308)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K298:K308)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S298:S308)","v":0},0,0,0,0,0,null,{"$f":"G309+O309+W309","v":0},{"$f":"(H309+P309+X309)","v":0}]
[]
[null,"Plano de renovação de frota Ano 13",null,null,null,null,null,null,null,{"$f":"B311","v":"Plano de renovação de frota Ano 13"},null,null,null,null,null,null,null,{"$f":"J311","v":"Plano de renovação de frota Ano 13"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,{"$f":"E298","v":0},{"$f":"E316*$F$8","v":0},{"$f":"F316*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M316*$G$8","v":0},{"$f":"N316*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S316*$H$12","v":0},{"$f":"T316*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,1,1,{"$f":"1*J12","v":318682},{"$f":"N317*$G$8*(1-$N$62)","v":79500},"COMPRA",1]
[null,2,0,0,0,0,{"$f":"E318*$F$8","v":0},{"$f":"F318*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M318*$G$8","v":0},{"$f":"N318*$G$8*(1-$N$57)","v":0},"EURO 6",2,0,0,0,0,{"$f":"S318*$H$12","v":0},{"$f":"T318*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F319*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M262","v":0},0,{"$f":"N319*$G$8*(1-$N$58)","v":0},"REVENDA ",3,0,{"$f":"S262","v":0},0,0,0,{"$f":"T319*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F320*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N320*$G$8*(1-$N$59)","v":0},"EURO 5",4,0,0,0,0,0,{"$f":"T320*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F321*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N321*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T321*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F322*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N322*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T322*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F323*$F$8*(1-$L$62)","v":0},null,7,0,0,0,0,0,{"$f":"N323*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T323*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T324*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T325*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,null,0,0,0,0,{"$f":"T326*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C316:C326)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K316:K326)","v":0},0,1,1,318682,79500,null,"Totais.",{"$f":"SUM(S316:S326)","v":0},0,0,0,0,0,null,{"$f":"G327+O327+W327","v":318682},{"$f":"(H327+P327+X327)","v":79500}]
[]
[null,"Plano de renovação de frota Ano 14",null,null,null,null,null,null,null,{"$f":"B329","v":"Plano de renovação de frota Ano 14"},null,null,null,null,null,null,null,{"$f":"J329","v":"Plano de renovação de frota Ano 14"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,{"$f":"E316","v":0},{"$f":"E334*$F$8","v":0},{"$f":"F334*$F$8*(1-$L$56)","v":0},null,0,0,0,{"$f":"M208","v":70},0,{"$f":"M334*$J$12","v":22307740},{"$f":"N334*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S334*$H$12","v":0},{"$f":"T334*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E336*$F$8","v":0},{"$f":"F336*$F$8*(1-$L$57)","v":0},null,2,0,0,0,{"$f":"M298","v":0},{"$f":"M336*$G$8","v":0},{"$f":"N336*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S336*$H$12","v":0},{"$f":"T336*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F337*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N337*$G$8*(1-$N$58)","v":0},null,3,0,0,0,0,0,{"$f":"T337*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F338*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N338*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T338*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F339*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N339*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T339*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F340*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N340*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T340*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F341*$F$8*(1-$L$62)","v":0},null,7,0,0,0,{"$f":"M334","v":70},0,{"$f":"N341*$G$8*(1-$N$62)","v":5565000},null,7,0,0,0,null,0,{"$f":"T341*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T342*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T343*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,null,0,0,0,0,{"$f":"T344*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C334:C344)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K334:K344)","v":0},0,70,70,22307740,5565000,null,"Totais.",{"$f":"SUM(S334:S344)","v":0},0,0,0,0,0,null,{"$f":"G345+O345+W345","v":22307740},{"$f":"(H345+P345+X345)","v":5565000}]
[]
[null,"Plano de renovação de frota Ano 15",null,null,null,null,null,null,null,{"$f":"B347","v":"Plano de renovação de frota Ano 15"},null,null,null,null,null,null,null,{"$f":"J347","v":"Plano de renovação de frota Ano 15"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,{"$f":"E334","v":0},{"$f":"E352*$F$8","v":0},{"$f":"F352*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M352*$G$8","v":0},{"$f":"N352*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S352*$H$12","v":0},{"$f":"T352*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E354*$F$8","v":0},{"$f":"F354*$F$8*(1-$L$57)","v":0},null,2,0,0,0,{"$f":"M316","v":0},{"$f":"M354*$G$8","v":0},{"$f":"N354*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S354*$H$12","v":0},{"$f":"T354*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F355*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M298","v":0},0,{"$f":"N355*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S298","v":0},0,0,0,{"$f":"T355*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F356*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N356*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T356*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F357*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N357*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T357*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F358*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N358*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T358*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F359*$F$8*(1-$L$62)","v":0},null,7,0,0,0,{"$f":"M226","v":0},0,{"$f":"N359*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T359*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T360*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T361*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,{"$f":"E172+E190-F352","v":0},0,0,null,10,0,0,0,null,0,0,null,10,null,{"$f":"S172+S190","v":0},0,0,0,{"$f":"T362*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C352:C362)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K352:K362)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S352:S362)","v":0},0,0,0,0,0,null,{"$f":"G363+O363+W363","v":0},{"$f":"(H363+P363+X363)","v":0}]
[]
[null,"Plano de renovação de frota Ano 16",null,null,null,null,null,null,null,{"$f":"B365","v":"Plano de renovação de frota Ano 16"},null,null,null,null,null,null,null,{"$f":"J365","v":"Plano de renovação de frota Ano 16"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,{"$f":"E244","v":30},{"$f":"E352","v":0},{"$f":"E370*$I$12","v":6704730},{"$f":"F370*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M370*$G$8","v":0},{"$f":"N370*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S370*$H$12","v":0},{"$f":"T370*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E372*$F$8","v":0},{"$f":"F372*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M372*$G$8","v":0},{"$f":"N372*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S372*$H$12","v":0},{"$f":"T372*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F373*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M316","v":0},0,{"$f":"N373*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S316","v":0},0,0,0,{"$f":"T373*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F374*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N374*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T374*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F375*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N375*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T375*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F376*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N376*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T376*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,{"$f":"E370","v":30},0,{"$f":"F377*$F$8*(1-$L$62)","v":1845000},null,7,0,0,0,{"$f":"M244","v":0},0,{"$f":"N377*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T377*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T378*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T379*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,{"$f":"E190+E208-F370","v":0},0,0,null,10,0,0,0,null,0,0,null,10,null,{"$f":"S190+S208","v":0},0,0,0,{"$f":"T380*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C370:C380)","v":0},0,30,30,6704730,1845000,null,"Totais.",{"$f":"SUM(K370:K380)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S370:S380)","v":0},0,0,0,0,0,null,{"$f":"G381+O381+W381","v":6704730},{"$f":"(H381+P381+X381)","v":1845000}]
[]
[null,"Plano de renovação de frota Ano 17",null,null,null,null,null,null,null,{"$f":"B383","v":"Plano de renovação de frota Ano 17"},null,null,null,null,null,null,null,{"$f":"J383","v":"Plano de renovação de frota Ano 17"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,{"$f":"E280","v":0},0,{"$f":"E388*$F$8","v":0},{"$f":"F388*$F$8*(1-$L$56)","v":0},null,0,0,0,{"$f":"M280","v":0},0,{"$f":"M388*$G$8","v":0},{"$f":"N388*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S388*$H$12","v":0},{"$f":"T388*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E390*$F$8","v":0},{"$f":"F390*$F$8*(1-$L$57)","v":0},null,2,0,0,0,{"$f":"M352","v":0},{"$f":"M390*$G$8","v":0},{"$f":"N390*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S390*$H$12","v":0},{"$f":"T390*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F391*$F$8*(1-$L$58)","v":0},null,3,0,0,0,0,0,{"$f":"N391*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S334","v":0},0,0,0,{"$f":"T391*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F392*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N392*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T392*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F393*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N393*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T393*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F394*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N394*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T394*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,{"$f":"E388","v":0},0,{"$f":"F395*$F$8*(1-$L$62)","v":0},null,7,0,0,0,{"$f":"M280","v":0},0,{"$f":"N395*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T395*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T396*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T397*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,null,0,0,null,10,0,0,0,null,0,0,null,10,null,{"$f":"S208+S226","v":0},0,0,0,{"$f":"T398*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C388:C398)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K388:K398)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S388:S398)","v":0},0,0,0,0,0,null,{"$f":"G399+O399+W399","v":0},{"$f":"(H399+P399+X399)","v":0}]
[]
[null,"Plano de renovação de frota Ano 18",null,null,null,null,null,null,null,{"$f":"B401","v":"Plano de renovação de frota Ano 18"},null,null,null,null,null,null,null,{"$f":"J401","v":"Plano de renovação de frota Ano 18"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E406*$F$8","v":0},{"$f":"F406*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M406*$G$8","v":0},{"$f":"N406*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S406*$H$12","v":0},{"$f":"T406*$H$12*(1-$P$56)","v":0}]
[null,1,22,22,null,null,{"$f":"C407*I12","v":4916802},{"$f":"C407*$I$12*(1-$N$62)","v":1475040.6},null,1,117,117,0,0,{"$f":"K407*J12","v":37285794},{"$f":"K407*$J$12*(1-$N$62)","v":11185738.199999999},null,1]
[null,2,0,0,0,0,{"$f":"E408*$F$8","v":0},{"$f":"F408*$F$8*(1-$L$57)","v":0},null,2,0,0,0,{"$f":"M370","v":0},{"$f":"M408*$G$8","v":0},{"$f":"N408*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S408*$H$12","v":0},{"$f":"T408*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F409*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M352","v":0},0,{"$f":"N409*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S352","v":0},0,0,0,{"$f":"T409*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F410*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N410*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T410*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F411*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N411*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T411*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F412*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N412*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T412*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F413*$F$8*(1-$L$62)","v":0},null,7,0,0,0,0,0,{"$f":"N413*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T413*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T414*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T415*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,null,0,0,null,10,null,{"$f":"S226+S244","v":0},0,0,0,{"$f":"T416*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C406:C416)","v":22},22,0,0,4916802,1475040.6,null,"Totais.",{"$f":"SUM(K406:K416)","v":117},117,0,0,37285794,11185738.199999999,null,"Totais.",{"$f":"SUM(S406:S416)","v":0},0,0,0,0,0,null,{"$f":"G417+O417+W417","v":42202596},{"$f":"(H417+P417+X417)","v":12660778.800000001}]
[]
[null,"Plano de renovação de frota Ano 19",null,null,null,null,null,null,null,{"$f":"B419","v":"Plano de renovação de frota Ano 19"},null,null,null,null,null,null,null,{"$f":"J419","v":"Plano de renovação de frota Ano 19"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,{"$f":"E406","v":0},{"$f":"E424*$F$8","v":0},{"$f":"F424*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M424*$G$8","v":0},{"$f":"N424*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S424*$H$12","v":0},{"$f":"T424*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,{"$f":"E426*$F$8","v":0},{"$f":"F426*$F$8*(1-$L$57)","v":0},null,2,0,0,0,0,{"$f":"M426*$G$8","v":0},{"$f":"N426*$G$8*(1-$N$57)","v":0},null,2,0,0,0,0,{"$f":"S426*$H$12","v":0},{"$f":"T426*$H$12*(1-$P$57)","v":0}]
[null,3,0,0,0,0,0,{"$f":"F427*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M370","v":0},0,{"$f":"N427*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S370","v":0},0,0,0,{"$f":"T427*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,0,0,{"$f":"F428*$F$8*(1-$L$59)","v":0},null,4,0,0,0,0,0,{"$f":"N428*$G$8*(1-$N$59)","v":0},null,4,0,0,0,0,0,{"$f":"T428*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F429*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N429*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T429*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F430*$F$8*(1-$L$61)","v":0},null,6,0,0,0,0,0,{"$f":"N430*$G$8*(1-$N$61)","v":0},null,6,0,0,0,0,0,{"$f":"T430*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,null,0,{"$f":"F431*$F$8*(1-$L$62)","v":0},null,7,0,0,0,{"$f":"M298","v":0},0,{"$f":"N431*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T431*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T432*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T433*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,null,0,0,null,10,null,{"$f":"S244+S262","v":0},0,0,0,{"$f":"T434*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C424:C434)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K424:K434)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S424:S434)","v":0},0,0,0,0,0,null,{"$f":"G435+O435+W435","v":0},{"$f":"(H435+P435+X435)","v":0}]
[]
[null,"Plano de renovação de frota Ano 20",null,null,null,null,null,null,null,{"$f":"B437","v":"Plano de renovação de frota Ano 20"},null,null,null,null,null,null,null,{"$f":"J437","v":"Plano de renovação de frota Ano 20"}]
[]
[null,{"$f":"$B$79","v":"Midiônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$J$97","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$R$79","v":"Ônibus articulado/padron"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,{"$f":"E424","v":0},{"$f":"E442*$F$8","v":0},{"$f":"F442*$F$8*(1-$L$56)","v":0},null,0,0,0,0,0,{"$f":"M442*$G$8","v":0},{"$f":"N442*$G$8*(1-$N$56)","v":0},null,0,0,0,0,0,{"$f":"S442*$H$12","v":0},{"$f":"T442*$H$12*(1-$P$56)","v":0}]
[null,1,null,null,null,0,null,{"$f":"F443*$F$8*(1-$L$62)","v":0},null,1,null,null,null,0,null,{"$f":"N443*$G$8*(1-$N$62)","v":0},null,1,null,0,null,null,null,{"$f":"T443*$H$12*(1-$P$65)","v":0}]
[null,2,0,0,0,22,{"$f":"E444*$F$8","v":0},{"$f":"F444*$I$12*(1-$L$57)","v":3318841.35},null,2,0,0,0,117,{"$f":"M444*$G$8","v":0},{"$f":"N444*$J$12*(1-$N$57)","v":25167910.949999999},null,2,0,90,0,0,{"$f":"S444*$H$12","v":0},{"$f":"T444*$K$8*(1-$P$64)","v":4779933.6099585099},"9 ANOS DE USO"]
[null,3,0,0,0,{"$f":"E388","v":0},0,{"$f":"F445*$F$8*(1-$L$58)","v":0},null,3,0,0,0,{"$f":"M388","v":0},0,{"$f":"N445*$G$8*(1-$N$58)","v":0},null,3,0,{"$f":"S388","v":0},0,0,0,{"$f":"T445*$H$12*(1-$P$58)","v":0}]
[null,4,0,0,0,{"$f":"E370","v":30},0,{"$f":"F446*$I$8*(1-$L$59)","v":3044250},null,4,0,0,0,1,0,{"$f":"N446*$G$8*(1-$N$59)","v":119250},null,4,0,0,0,0,0,{"$f":"T446*$H$12*(1-$P$59)","v":0}]
[null,5,0,0,0,0,0,{"$f":"F447*$F$8*(1-$L$60)","v":0},null,5,0,0,0,0,0,{"$f":"N447*$G$8*(1-$N$60)","v":0},null,5,0,0,0,0,0,{"$f":"T447*$H$12*(1-$P$60)","v":0}]
[null,6,0,0,0,0,0,{"$f":"F448*$F$8*(1-$L$61)","v":0},null,6,0,0,0,{"$f":"M334","v":70},0,{"$f":"N448*$I$8*(1-$N$61)","v":5130125},null,6,0,0,0,0,0,{"$f":"T448*$H$12*(1-$P$61)","v":0}]
[null,7,0,0,0,0,0,{"$f":"F449*$F$8*(1-$L$62)","v":0},null,7,0,0,0,{"$f":"M316","v":0},0,{"$f":"N449*$G$8*(1-$N$62)","v":0},null,7,0,0,0,null,0,{"$f":"T449*$H$12*(1-$P$62)","v":0}]
[null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,{"$f":"T450*$H$12*(1-$P$63)","v":0}]
[null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,{"$f":"T451*$H$12*(1-$P$64)","v":0}]
[null,10,0,0,0,0,0,0,null,10,0,0,0,170,0,13515000.000000002,null,10,null,null,0,0,0,{"$f":"T452*$H$12*(1-$P$65)","v":0}]
[null,"Totais.",{"$f":"SUM(C442:C452)","v":0},0,0,52,0,6363091.3499999996,null,"Totais.",{"$f":"SUM(K442:K452)","v":0},0,0,358,0,43932285.950000003,null,"Totais.",{"$f":"SUM(S442:S452)","v":0},90,0,0,0,4779933.6099585099,null,{"$f":"G453+O453+W453","v":0},{"$f":"(H453+P453+X453)","v":55075310.909958512}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,90]
[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,{"$f":"SUM(M458:M461)","v":500}]

{"sheet":"FC Pág.1","index":16,"n_rows":39,"n_cols":23,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,12],[3,2,3,3],[38,0,38,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22]]}
["FLUXO DE CAIXA - REVISÃO DA TARIFA TÉCNICA MODELO DA LICITAÇÃO - CONCESSIONÁRIA MARECHAL"]
[null,null,null,null,"Revisão até",{"$f":"'FC Pág.3'!F40","v":"2025-02-01"}]
["Fluxo de Caixa (pag.1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bacia 4"]
[]
["Demonstrativo dos resultados",null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20"]
[]
[null,"Passageiros Pagantes Transportados",0,{"$f":"'Dados Passag e km'!I164","v":34665115},{"$f":"'Dados Passag e km'!I184","v":49255384.299999997},{"$f":"'Dados Passag e km'!I204","v":49262626.100000001},{"$f":"'Dados Passag e km'!I224","v":44971782},{"$f":"'Dados Passag e km'!I244","v":45499841},{"$f":"'Dados Passag e km'!I264","v":44170726},{"$f":"'Dados Passag e km'!I284","v":23226372},{"$f":"'Dados Passag e km'!I304","v":26308621},{"$f":"'Dados Passag e km'!I324","v":37029572},{"$f":"'Dados Passag e km'!I344","v":37007808},{"$f":"'Dados Passag e km'!I364","v":36494492},{"$f":"N8","v":36494492},36494492,36494492,36494492,36494492,36494492,36494492,36494492,36494492]
[null,"Tarifa Técnica por Passageiro",{"$f":"'FC Pág.3'!E29","v":4.2424530665619971},3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,3.4721000000000002,{"$f":"C9","v":4.2424530665619971},{"$f":"O9","v":4.2424530665619971},4.2424530665619971,4.2424530665619971,4.2424530665619971,4.2424530665619971,4.2424530665619971,4.2424530665619971,4.2424530665619971]
[null,"Receita Bruta",null,{"$f":"D8*D9","v":120360745.7915},{"$f":"E8*E9","v":171019619.82802999},171044764.08181003,156146524.28220001,157979997.93610001,153365177.7446,80644286.221200004,91346162.974100009,128570376.9412,{"$f":"(M8*M9)","v":128494810.1568},{"$f":"(N8*N9)+N11","v":167436454.11869293},{"$f":"(O8*O9)+O11","v":180281718.07884204},{"$f":"P8*P9","v":154826169.49802226},154826169.49802226,154826169.49802226,154826169.49802226,154826169.49802226,154826169.49802226,154826169.49802226,154826169.49802226]
[null,"RECEITA JUDICIAL",null,null,null,null,null,null,null,null,null,null,null,40723928.445492931,25455548.580819789]
[null,null,null,null,null,17562679.442558199,30736462.226869199,42203186.710335903,40970477.373259097,11329290.7553454]
[null,"(-) Tributos sobre Faturamento",null,{"$f":"D14+D16","v":2407214.9158300003},3420392.3965606,3420895.2816362008,3122930.4856440001,3159599.958722,3067303.5548919998,1612885.7244240001,1826923.2594820003,2571407.5388239999,2569896.2031360003,3348729.0823738589,2884507.4892614726,1857914.0339762671,1238609.3559841781,0,0,0,0,0,0]
[null,"Pis/Pasep - COFINS",0,{"$f":"D10*$C$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSS","%",0.02,{"$f":"D15","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.6E-2,1.2E-2,8.0000000000000002E-3,0,0,0,0,0,0]
[null,"INSS","R$",{"$f":"D10*D15","v":2407214.9158300003},{"$f":"E10*E15","v":3420392.3965606},3420895.2816362008,3122930.4856440001,3159599.958722,3067303.5548919998,1612885.7244240001,1826923.2594820003,2571407.5388239999,2569896.2031360003,3348729.0823738589,2884507.4892614726,1857914.0339762671,1238609.3559841781,0,0,0,0,0,0]
["(=) Receita líquida..........................................",null,null,{"$f":"D10-D13","v":117953530.87567},167599227.43146938,167623868.80017382,153023593.796556,154820397.97737801,150297874.18970799,79031400.496776,89519239.714618012,125998969.402376,125924913.953664,{"$f":"N10-N13","v":164087725.03631908},177397210.58958057,152968255.464046,153587560.14203808,154826169.49802226,154826169.49802226,154826169.49802226,154826169.49802226,154826169.49802226,154826169.49802226]
[]
[null,"km Rodada",null,{"$f":"'Dados Passag e km'!C164","v":31435008.066},{"$f":"'Dados Passag e km'!C184","v":41452348.266000003},{"$f":"'Dados Passag e km'!C204","v":41718519.328500003},{"$f":"'Dados Passag e km'!C224","v":39630277.449000001},{"$f":"'Dados Passag e km'!C244","v":35895926.093999997},{"$f":"'Dados Passag e km'!C264","v":35296839.024499997},{"$f":"'Dados Passag e km'!C284","v":33734579.055500001},{"$f":"'Dados Passag e km'!C304","v":35179563.352500007},{"$f":"'Dados Passag e km'!C324","v":36496529.947499998},{"$f":"'Dados Passag e km'!C344","v":38552912.318500005},{"$f":"'Dados Passag e km'!C402","v":37732434.370000005},{"$f":"'Dados Passag e km'!C384","v":37381552.803000011},{"$f":"O19","v":37381552.803000011},37381552.803000011,37381552.803000011,37381552.803000011,37381552.803000011,37381552.803000011,37381552.803000011,37381552.803000011]
[null,"receita/km",null,{"$f":"D10/D19","v":3.8288759315344914},{"$f":"E10/E19","v":4.1256919567160812},4.0999720707959257,3.9400815319333597,4.4010564742751228,4.3450116776221019,2.3905526163087534,2.5965689812238266,3.5228109939807317,3.3329469144965338,4.4374675770142451,4.8227455672834907]
[]
[null,"Custos Variáveis",null,{"$f":"SUM(D23:D26)","v":24623155.634329002},32501184.430004098,33275305.25259798,31010017.325349052,28263774.628123373,28046162.11798238,26619022.21171385,29178093.227268144,29475126.081854705,31028505.449989609,32124551.53670729,34377210.154402226,34377210.154402226,34377210.154402226,34377210.154402226,34377210.154402226,34377210.154402226,34377210.154402226,34377210.154402226,34377210.154402226]
[null,"Combustível",null,{"$f":"(('Dados Passag e km'!$D$164*'Custos Variáveis'!$E$10)+('Dados Passag e km'!$E$164*'Custos Variáveis'!$E$11)+('Dados Passag e km'!$F$164*'Custos Variáveis'!$E$12)+('Dados Passag e km'!$G$164*'Custos Variáveis'!$E$13)+('Dados Passag e km'!$H$164*'Custos Variáveis'!$E$14))","v":17240955.162931796},{"$f":"(('Dados Passag e km'!$D$184*'Custos Variáveis'!$E$10)+('Dados Passag e km'!$E$184*'Custos Variáveis'!$E$11)+('Dados Passag e km'!$F$184*'Custos Variáveis'!$E$12)+('Dados Passag e km'!$G$184*'Custos Variáveis'!$E$13)+('Dados Passag e km'!$H$184*'Custos Variáveis'!$E$14))","v":22461307.672809064},{"$f":"(('Dados Passag e km'!$D$204*'Custos Variáveis'!$E$10)+('Dados Passag e km'!$E$204*'Custos Variáveis'!$E$11)+('Dados Passag e km'!$F$204*'Custos Variáveis'!$E$12)+('Dados Passag e km'!$G$204*'Custos Variáveis'!$E$13)+('Dados Passag e km'!$H$204*'Custos Variáveis'!$E$14))","v":23059937.485995423},{"$f":"(('Dados Passag e km'!$D$224*'Custos Variáveis'!$E$10)+('Dados Passag e km'!$E$224*'Custos Variáveis'!$E$11)+('Dados Passag e km'!$F$224*'Custos Variáveis'!$E$12)+('Dados Passag e km'!$G$224*'Custos Variáveis'!$E$13)+('Dados Passag e km'!$H$224*'Custos Variáveis'!$E$14))","v":21666078.146777246},{"$f":"(('Dados Passag e km'!$D$244*'Custos Variáveis'!$E$10)+('Dados Passag e km'!$E$244*'Custos Variáveis'!$E$11)+('Dados Passag e km'!$F$244*'Custos Variáveis'!$E$12)+('Dados Passag e km'!$G$244*'Custos Variáveis'!$E$13)+('Dados Passag e km'!$H$244*'Custos Variáveis'!$E$14))","v":19780385.670945432},{"$f":"(('Dados Passag e km'!$D$264*'Custos Variáveis'!$E$10)+('Dados Passag e km'!$E$264*'Custos Variáveis'!$E$11)+('Dados Passag e km'!$F$264*'Custos Variáveis'!$E$12)+('Dados Passag e km'!$G$264*'Custos Variáveis'!$E$13)+('Dados Passag e km'!$H$264*'Custos Variáveis'!$E$14))","v":19623905.285131793},{"$f":"(('Dados Passag e km'!$D$284*'Custos Variáveis'!$E$10)+('Dados Passag e km'!$E$284*'Custos Variáveis'!$E$11)+('Dados Passag e km'!$F$284*'Custos Variáveis'!$E$12)+('Dados Passag e km'!$G$284*'Custos Variáveis'!$E$13)+('Dados Passag e km'!$H$284*'Custos Variáveis'!$E$14))","v":18671069.01950907},{"$f":"(((SUM('Dados Passag e km'!$D$292:$D$295)*'Custos Variáveis'!$N$10)+(SUM('Dados Passag e km'!$E$292:$E$295)*'Custos Variáveis'!$N$11)+(SUM('Dados Passag e km'!$G$292:$G$295)*'Custos Variáveis'!$N$13))+((SUM('Dados Passag e km'!$D$296:$D$303)*'Custos Variáveis'!$W$10)+(SUM('Dados Passag e km'!$E$296:$E$303)*'Custos Variáveis'!$W$11)+(SUM('Dados Passag e km'!$G$296:$G$303)*'Custos Variáveis'!$W$13)))","v":20852532.393951245},{"$f":"(('Dados Passag e km'!$D$324*'Custos Variáveis'!$W$10)+('Dados Passag e km'!$E$324*'Custos Variáveis'!$W$11)+('Dados Passag e km'!$F$324*'Custos Variáveis'!$W$12)+('Dados Passag e km'!$G$324*'Custos Variáveis'!$W$13)+('Dados Passag e km'!$H$324*'Custos Variáveis'!$W$14))","v":20824362.419301756},{"$f":"((SUM('Dados Passag e km'!$D$332:$D$335)*'Custos Variáveis'!$AO$10)+(SUM('Dados Passag e km'!$E$332:$E$335)*'Custos Variáveis'!$AO$11)+(SUM('Dados Passag e km'!$G$332:$G$335)*'Custos Variáveis'!$AO$13))+((SUM('Dados Passag e km'!$D$336:$D$343)*'Custos Variáveis'!$AX$10)+(SUM('Dados Passag e km'!$E$336:$E$343)*'Custos Variáveis'!$AX$11)+(SUM('Dados Passag e km'!$G$336:$G$343)*'Custos Variáveis'!$AX$13))","v":21765235.979167879},{"$f":"(('Dados Passag e km'!$D$402*'Custos Variáveis'!$AX$23)+('Dados Passag e km'!$E$402*'Custos Variáveis'!$AX$24)+('Dados Passag e km'!$F$402*'Custos Variáveis'!$AX$25)+('Dados Passag e km'!$G$402*'Custos Variáveis'!$AX$26)+('Dados Passag e km'!$H$402*'Custos Variáveis'!$AX$27))","v":23061743.515631791},{"$f":"(('Dados Passag e km'!$D$404*'Custos Variáveis'!$AX$23)+('Dados Passag e km'!$E$404*'Custos Variáveis'!$AX$24)+('Dados Passag e km'!$F$404*'Custos Variáveis'!$AX$25)+('Dados Passag e km'!$G$404*'Custos Variáveis'!$AX$26)+('Dados Passag e km'!$H$404*'Custos Variáveis'!$AX$27))","v":25038596.906561617},25038596.906561617,25038596.906561617,25038596.906561617,25038596.906561617,25038596.906561617,25038596.906561617,25038596.906561617,25038596.906561617]
[null,"Lubrificante",null,{"$f":"(('Dados Passag e km'!$D$164*'Custos Variáveis'!$G$10)+('Dados Passag e km'!$E$164*'Custos Variáveis'!$G$11)+('Dados Passag e km'!$F$164*'Custos Variáveis'!$G$12)+('Dados Passag e km'!$G$164*'Custos Variáveis'!$G$13)+('Dados Passag e km'!$H$164*'Custos Variáveis'!$G$14))","v":517228.65488795459},{"$f":"(('Dados Passag e km'!$D$184*'Custos Variáveis'!$G$10)+('Dados Passag e km'!$E$184*'Custos Variáveis'!$G$11)+('Dados Passag e km'!$F$184*'Custos Variáveis'!$G$12)+('Dados Passag e km'!$G$184*'Custos Variáveis'!$G$13)+('Dados Passag e km'!$H$184*'Custos Variáveis'!$G$14))","v":673839.23018427275},{"$f":"(('Dados Passag e km'!$D$204*'Custos Variáveis'!$G$10)+('Dados Passag e km'!$E$204*'Custos Variáveis'!$G$11)+('Dados Passag e km'!$F$204*'Custos Variáveis'!$G$12)+('Dados Passag e km'!$G$204*'Custos Variáveis'!$G$13)+('Dados Passag e km'!$H$204*'Custos Variáveis'!$G$14))","v":691798.12457986374},{"$f":"(('Dados Passag e km'!$D$224*'Custos Variáveis'!$G$10)+('Dados Passag e km'!$E$224*'Custos Variáveis'!$G$11)+('Dados Passag e km'!$F$224*'Custos Variáveis'!$G$12)+('Dados Passag e km'!$G$224*'Custos Variáveis'!$G$13)+('Dados Passag e km'!$H$224*'Custos Variáveis'!$G$14))","v":649982.34440331836},{"$f":"(('Dados Passag e km'!$D$244*'Custos Variáveis'!$G$10)+('Dados Passag e km'!$E$244*'Custos Variáveis'!$G$11)+('Dados Passag e km'!$F$244*'Custos Variáveis'!$G$12)+('Dados Passag e km'!$G$244*'Custos Variáveis'!$G$13)+('Dados Passag e km'!$H$244*'Custos Variáveis'!$G$14))","v":593411.57012836356},{"$f":"(('Dados Passag e km'!$D$264*'Custos Variáveis'!$G$10)+('Dados Passag e km'!$E$264*'Custos Variáveis'!$G$11)+('Dados Passag e km'!$F$264*'Custos Variáveis'!$G$12)+('Dados Passag e km'!$G$264*'Custos Variáveis'!$G$13)+('Dados Passag e km'!$H$264*'Custos Variáveis'!$G$14))","v":588717.15855395456},{"$f":"(('Dados Passag e km'!$D$284*'Custos Variáveis'!$G$10)+('Dados Passag e km'!$E$284*'Custos Variáveis'!$G$11)+('Dados Passag e km'!$F$284*'Custos Variáveis'!$G$12)+('Dados Passag e km'!$G$284*'Custos Variáveis'!$G$13)+('Dados Passag e km'!$H$284*'Custos Variáveis'!$G$14))","v":560132.07058527274},{"$f":"((SUM('Dados Passag e km'!$D$292:$D$295)*'Custos Variáveis'!$P$10)+(SUM('Dados Passag e km'!$E$292:$E$295)*'Custos Variáveis'!$P$11)+(SUM('Dados Passag e km'!$G$292:$G$295)*'Custos Variáveis'!$P$13))+((SUM('Dados Passag e km'!$D$296:$D$303)*'Custos Variáveis'!$Y$10)+(SUM('Dados Passag e km'!$E$296:$E$303)*'Custos Variáveis'!$Y$11)+(SUM('Dados Passag e km'!$G$296:$G$303)*'Custos Variáveis'!$Y$13))","v":625575.97181853827},{"$f":"(('Dados Passag e km'!$D$324*'Custos Variáveis'!$Y$10)+('Dados Passag e km'!$E$324*'Custos Variáveis'!$Y$11)+('Dados Passag e km'!$F$324*'Custos Variáveis'!$Y$12)+('Dados Passag e km'!$G$324*'Custos Variáveis'!$Y$13)+('Dados Passag e km'!$H$324*'Custos Variáveis'!$Y$14))","v":624730.87257905386},{"$f":"((SUM('Dados Passag e km'!$D$332:$D$335)*'Custos Variáveis'!$AQ$10)+(SUM('Dados Passag e km'!$E$332:$E$335)*'Custos Variáveis'!$AQ$11)+(SUM('Dados Passag e km'!$G$332:$G$335)*'Custos Variáveis'!$AQ$13))+((SUM('Dados Passag e km'!$D$336:$D$343)*'Custos Variáveis'!$AZ$10)+(SUM('Dados Passag e km'!$E$336:$E$343)*'Custos Variáveis'!$AZ$11)+(SUM('Dados Passag e km'!$G$336:$G$343)*'Custos Variáveis'!$AZ$13))","v":652957.07937503653},{"$f":"(('Dados Passag e km'!$D$402*'Custos Variáveis'!$AH$10)+('Dados Passag e km'!$E$402*'Custos Variáveis'!$AH$11)+('Dados Passag e km'!$F$402*'Custos Variáveis'!$AH$12)+('Dados Passag e km'!$G$402*'Custos Variáveis'!$AH$13)+('Dados Passag e km'!$H$402*'Custos Variáveis'!$AH$14))","v":621906.32364790386},{"$f":"(('Dados Passag e km'!$D$404*'Custos Variáveis'!$AH$10)+('Dados Passag e km'!$E$404*'Custos Variáveis'!$AH$11)+('Dados Passag e km'!$F$404*'Custos Variáveis'!$AH$12)+('Dados Passag e km'!$G$404*'Custos Variáveis'!$AH$13)+('Dados Passag e km'!$H$404*'Custos Variáveis'!$AH$14))","v":540267.5952651524},540267.5952651524,540267.5952651524,540267.5952651524,540267.5952651524,540267.5952651524,540267.5952651524,540267.5952651524,540267.5952651524]
[null,"Rodagem",null,{"$f":"(('Dados Passag e km'!$D$164*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$164*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$164*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$164*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$164*'Custos Variáveis'!$H$27))","v":2047301.6257688685},{"$f":"(('Dados Passag e km'!$D$184*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$184*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$184*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$184*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$184*'Custos Variáveis'!$H$27))","v":2777461.163636853},{"$f":"(('Dados Passag e km'!$D$204*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$204*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$204*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$204*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$204*'Custos Variáveis'!$H$27))","v":2827056.1811161987},{"$f":"(('Dados Passag e km'!$D$224*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$224*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$224*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$224*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$224*'Custos Variáveis'!$H$27))","v":2590282.1865336569},{"$f":"(('Dados Passag e km'!$D$244*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$244*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$244*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$244*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$244*'Custos Variáveis'!$H$27))","v":2352367.676785965},{"$f":"(('Dados Passag e km'!$D$264*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$264*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$264*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$264*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$264*'Custos Variáveis'!$H$27))","v":2335145.6375750019},{"$f":"(('Dados Passag e km'!$D$284*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$284*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$284*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$284*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$284*'Custos Variáveis'!$H$27))","v":2204825.651675764},{"$f":"(('Dados Passag e km'!$D$304*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$304*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$304*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$304*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$304*'Custos Variáveis'!$H$27))","v":2296663.4489194308},{"$f":"(('Dados Passag e km'!$D$324*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$324*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$324*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$324*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$324*'Custos Variáveis'!$H$27))","v":2394023.2550666174},{"$f":"(('Dados Passag e km'!$D$344*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$344*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$344*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$344*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$344*'Custos Variáveis'!$H$27))","v":2557337.427045282},{"$f":"(('Dados Passag e km'!$D$402*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$402*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$402*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$402*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$402*'Custos Variáveis'!$H$27))","v":2502008.2798585668},{"$f":"(('Dados Passag e km'!$D$404*'Custos Variáveis'!$H$23)+('Dados Passag e km'!$E$404*'Custos Variáveis'!$H$24)+('Dados Passag e km'!$F$404*'Custos Variáveis'!$H$25)+('Dados Passag e km'!$G$404*'Custos Variáveis'!$H$26)+('Dados Passag e km'!$H$404*'Custos Variáveis'!$H$27))","v":2447500.0019397596},2447500.0019397596,2447500.0019397596,2447500.0019397596,2447500.0019397596,2447500.0019397596,2447500.0019397596,2447500.0019397596,2447500.0019397596]
[null,"Peças e acessórios",null,{"$f":"(('Dados Passag e km'!$D$164*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$164*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$164*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$164*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$164*'Custos Variáveis'!$G$40))","v":4817670.1907403804},{"$f":"(('Dados Passag e km'!$D$184*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$184*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$184*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$184*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$184*'Custos Variáveis'!$G$40))","v":6588576.3633739091},{"$f":"(('Dados Passag e km'!$D$204*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$204*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$204*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$204*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$204*'Custos Variáveis'!$G$40))","v":6696513.4609064953},{"$f":"(('Dados Passag e km'!$D$224*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$224*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$224*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$224*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$224*'Custos Variáveis'!$G$40))","v":6103674.6476348313},{"$f":"(('Dados Passag e km'!$D$244*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$244*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$244*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$244*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$244*'Custos Variáveis'!$G$40))","v":5537609.7102636117},{"$f":"(('Dados Passag e km'!$D$264*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$264*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$264*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$264*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$264*'Custos Variáveis'!$G$40))","v":5498394.0367216337},{"$f":"(('Dados Passag e km'!$D$284*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$284*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$284*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$284*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$284*'Custos Variáveis'!$G$40))","v":5182995.4699437441},{"$f":"(('Dados Passag e km'!$D$304*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$304*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$304*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$304*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$304*'Custos Variáveis'!$G$40))","v":5403321.412578932},{"$f":"(('Dados Passag e km'!$D$324*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$324*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$324*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$324*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$324*'Custos Variáveis'!$G$40))","v":5632009.5349072786},{"$f":"(('Dados Passag e km'!$D$344*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$344*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$344*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$344*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$344*'Custos Variáveis'!$G$40))","v":6052974.9644014109},{"$f":"(('Dados Passag e km'!$D$402*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$402*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$402*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$402*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$402*'Custos Variáveis'!$G$40))","v":5938893.4175690264},{"$f":"(('Dados Passag e km'!$D$404*'Custos Variáveis'!$G$36)+('Dados Passag e km'!$E$404*'Custos Variáveis'!$G$37)+('Dados Passag e km'!$F$404*'Custos Variáveis'!$G$38)+('Dados Passag e km'!$G$404*'Custos Variáveis'!$G$39)+('Dados Passag e km'!$H$404*'Custos Variáveis'!$G$40))","v":6350845.6506356988},6350845.6506356988,6350845.6506356988,6350845.6506356988,6350845.6506356988,6350845.6506356988,6350845.6506356988,6350845.6506356988,6350845.6506356988]
[]
[null,"Custo com pessoal da Operação",null,{"$f":"'MO Oper_Adm.'!$T$41","v":45495898.794487394},{"$f":"'MO Oper_Adm.'!$T$103","v":76883866.424887881},{"$f":"'MO Oper_Adm.'!$T$165","v":80039806.281748548},{"$f":"'MO Oper_Adm.'!$T$227","v":76159792.035067543},{"$f":"'MO Oper_Adm.'!$T$289","v":70122163.548842192},{"$f":"'MO Oper_Adm.'!$T$351","v":66949234.002904914},{"$f":"'MO Oper_Adm.'!$T$413","v":65468250.541989282},{"$f":"'MO Oper_Adm.'!$T$475","v":66709478.57970833},{"$f":"'MO Oper_Adm.'!$T$537","v":68699956.210458994},{"$f":"'MO Oper_Adm.'!$T$599","v":68060694.973347917},{"$f":"'MO Oper_Adm 11 em diante'!$T$41","v":68805231.580263659},{"$f":"'MO Oper_Adm 11 em diante'!$T$103","v":72156079.904931992},{"$f":"'MO Oper_Adm 11 em diante'!$T$165","v":74277043.37648046},{"$f":"'MO Oper_Adm 11 em diante'!$T$227","v":76397297.596168458},{"$f":"'MO Oper_Adm 11 em diante'!$T$289","v":78517551.815856442},{"$f":"'MO Oper_Adm 11 em diante'!$T$351","v":78517551.815856442},{"$f":"'MO Oper_Adm 11 em diante'!$T$413","v":78517551.815856442},{"$f":"'MO Oper_Adm 11 em diante'!$T$475","v":78517551.815856442},{"$f":"'MO Oper_Adm 11 em diante'!$T$537","v":78517551.815856442},{"$f":"'MO Oper_Adm 11 em diante'!$T$599","v":78517551.815856472}]
[null,"Custos administrativos",null,{"$f":"SUM(D30:D35)","v":5910627.7600780446},6523139.1712290011,6523139.1712290011,6523139.1712290011,6523139.1712290011,6523139.1712290011,6523139.1712290011,6523139.1712290011,6523139.1712290011,6523139.1712290011,6634573.3308483511,6747854.6700570015,6823539.9521548254,6899199.9250345239,6974859.8979142224,6974859.8979142224,6974859.8979142224,6974859.8979142224,6974859.8979142224,6974859.8979142224]
[null,"Custo com pessoal Administrativo",null,{"$f":"'MO Oper_Adm.'!$T$62","v":1379750.6588004031},{"$f":"'MO Oper_Adm.'!$T$124","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$186","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$248","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$310","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$372","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$434","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$496","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$558","v":1992262.0699513596},{"$f":"'MO Oper_Adm.'!$T$620","v":1992262.0699513594},{"$f":"'MO Oper_Adm 11 em diante'!$T$62","v":2103696.2295707096},{"$f":"'MO Oper_Adm 11 em diante'!$T$124","v":2216977.5687793605},{"$f":"'MO Oper_Adm 11 em diante'!$T$186","v":2292662.850877184},{"$f":"'MO Oper_Adm 11 em diante'!$T$248","v":2368322.823756882},{"$f":"'MO Oper_Adm 11 em diante'!$T$310","v":2443982.7966365805},{"$f":"'MO Oper_Adm 11 em diante'!$T$372","v":2443982.7966365805},{"$f":"'MO Oper_Adm 11 em diante'!$T$434","v":2443982.7966365805},{"$f":"'MO Oper_Adm 11 em diante'!$T$496","v":2443982.7966365805},{"$f":"'MO Oper_Adm 11 em diante'!$T$558","v":2443982.7966365805},{"$f":"'MO Oper_Adm 11 em diante'!$T$620","v":2443982.7966365805}]
[null,"Custos Administrativos Diversos",null,{"$f":"'Custos Diversos'!E72*12","v":2459427.7872953401},{"$f":"D31","v":2459427.7872953401},2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401,2459427.7872953401]
[null,"Custo Manut. SIM e Sistemas Vigilância",null,{"$f":"'Custos Diversos'!E74*12","v":222720},{"$f":"D32","v":222720},222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720,222720]
[null,"Custos com Seguros Diversos",null,{"$f":"'Custos Diversos'!E85*12","v":848541.31398230162},{"$f":"D33","v":848541.31398230162},848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162,848541.31398230162]
[null,"Custos não Considerados nos Itens acima",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pró-Labore da Diretoria",null,{"$f":"'Custos Diversos'!E76*12","v":1000188},{"$f":"D35","v":1000188},1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188,1000188]
[]
["(-) Custos Operacionais.................................",null,null,{"$f":"D22+D28+D29","v":76029682.188894436},115908190.02612099,119838250.70557553,113692948.5316456,104909077.34819457,101518535.2921163,98610411.924932137,102410710.97820547,104698221.4635427,105612339.59456652,107564356.44781931,113281144.72939122,115477793.48303752,117673707.67560521,119869621.86817288,119869621.86817288,119869621.86817288,119869621.86817288,119869621.86817288,119869621.86817291]
[]
["(=) EBITDA - Lucros antes de juros, impostos, depreciação e amortização",null,null,{"$f":"D17-D37","v":41923848.686775565},51691037.40534839,47785618.094598293,39330645.2649104,49911320.629183441,48779338.897591695,-19579011.428156137,-12891471.26358746,21300747.938833296,20312574.359097481,56523368.58849977,64116065.860189348,37490461.981008485,35913852.466432869,34956547.629849374,34956547.629849374,34956547.629849374,34956547.629849374,34956547.629849374,34956547.629849344]

{"sheet":"FC Pág.2","index":17,"n_rows":50,"n_cols":23,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,0,0,12],[3,2,3,3],[14,0,14,1],[16,0,16,1],[37,0,37,1]]}
[{"$f":"'FC Pág.1'!A1:M1","v":"FLUXO DE CAIXA - REVISÃO DA TARIFA TÉCNICA MODELO DA LICITAÇÃO - CONCESSIONÁRIA MARECHAL"}]
[null,null,null,null,null,{"$f":"'FC Pág.1'!E2","v":"Revisão até"},{"$f":"'FC Pág.1'!F2","v":"2025-02-01"}]
["Fluxo de Caixa (pag.2)"]
[]
[null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20"]
[]
[null,"(=) Depreciações",0,{"$f":"SUM(D8:D13)","v":23967177.388798997},20939889.641798995,18093913.066798996,15040723.723798996,12039337.572798995,8986148.229798995,5978286.6797989961,6091567.4477989953,5256176.122798996,5475457.297798994,4489398.4727989957,17100081.699043795,14885316.849919325,12726321.350794844,14408854.684070367,11738720.618545886,10932714.960421396,8596976.1402969155,13646691.620172434,15924361.884947965]
[null,"(-) Depreciação Econômica da Frota",0,{"$f":"'Custo de Capital B'!$G$56","v":22240223.429000001},{"$f":"'Custo de Capital B'!$G$57","v":19212935.682},{"$f":"'Custo de Capital B'!$G$58","v":16366959.107000001},{"$f":"'Custo de Capital B'!$G$59","v":13313769.764},{"$f":"'Custo de Capital B'!$G$60","v":10312383.613},{"$f":"'Custo de Capital B'!$G$61","v":7259194.2699999996},{"$f":"'Custo de Capital B'!$G$62","v":4251332.7200000007},{"$f":"'Custo de Capital B'!$G$63","v":4364613.4879999999},{"$f":"'Custo de Capital B'!$G$64","v":3529222.1630000016},{"$f":"'Custo de Capital B'!$G$65","v":3748503.3379999991},{"$f":"'Custo de Capital B'!$G$66","v":2762444.5130000003},{"$f":"'Custo de Capital B'!$G$67","v":15373127.7392448},{"$f":"'Custo de Capital B'!$G$68","v":13158362.890120329},{"$f":"'Custo de Capital B'!$G$69","v":10999367.390995849},{"$f":"'Custo de Capital B'!$G$70","v":12681900.724271372},{"$f":"'Custo de Capital B'!$G$71","v":10011766.658746891},{"$f":"'Custo de Capital B'!$G$72","v":9205761.000622401},{"$f":"'Custo de Capital B'!$G$73","v":6870022.1804979201},{"$f":"'Custo de Capital B'!$G$74","v":11919737.660373438},{"$f":"'Custo de Capital B'!$G$75","v":14197407.92514897}]
[null,"(-) Depreciação Econômica Edificações",0,{"$f":"'Custos Diversos'!I27","v":310391.959798995},{"$f":"D9","v":310391.959798995},310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995]
[null,"(-) Depreciação Econômica instalações de garagem",0,{"$f":"'Custos Diversos'!I28","v":25000},{"$f":"D10","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[null,"(-) Depreciação Econômica Equips. de garagem",0,{"$f":"SUM('Custos Diversos'!I29:I34)","v":206912},{"$f":"D11","v":206912},206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912]
[null,"(-) Deprec. Econ.equips. SIM e Sistema Vigilância",0,{"$f":"'Custos Diversos'!I39","v":1154650},{"$f":"D12","v":1154650},1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650]
[null,"(-) Deprec. Econômica Veículos de Apoio",0,{"$f":"'Custos Diversos'!I46","v":30000},{"$f":"D13","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
[]
["(=) EBIT - Lucro antes  juros e IR",null,0,{"$f":"'FC Pág.1'!D39-'FC Pág.2'!D7","v":17956671.297976568},{"$f":"'FC Pág.1'!E39-'FC Pág.2'!E7","v":30751147.763549395},{"$f":"'FC Pág.1'!F39-'FC Pág.2'!F7","v":29691705.027799297},{"$f":"'FC Pág.1'!G39-'FC Pág.2'!G7","v":24289921.541111402},{"$f":"'FC Pág.1'!H39-'FC Pág.2'!H7","v":37871983.056384444},{"$f":"'FC Pág.1'!I39-'FC Pág.2'!I7","v":39793190.6677927},{"$f":"'FC Pág.1'!J39-'FC Pág.2'!J7","v":-25557298.107955135},{"$f":"'FC Pág.1'!K39-'FC Pág.2'!K7","v":-18983038.711386457},{"$f":"'FC Pág.1'!L39-'FC Pág.2'!L7","v":16044571.8160343},{"$f":"'FC Pág.1'!M39-'FC Pág.2'!M7","v":14837117.061298486},{"$f":"'FC Pág.1'!N39-'FC Pág.2'!N7","v":52033970.115700774},{"$f":"'FC Pág.1'!O39-'FC Pág.2'!O7","v":47015984.161145553},{"$f":"'FC Pág.1'!P39-'FC Pág.2'!P7","v":22605145.131089158},{"$f":"'FC Pág.1'!Q39-'FC Pág.2'!Q7","v":23187531.115638025},{"$f":"'FC Pág.1'!R39-'FC Pág.2'!R7","v":20547692.945779007},{"$f":"'FC Pág.1'!S39-'FC Pág.2'!S7","v":23217827.011303488},{"$f":"'FC Pág.1'!T39-'FC Pág.2'!T7","v":24023832.669427976},{"$f":"'FC Pág.1'!U39-'FC Pág.2'!U7","v":26359571.489552461},{"$f":"'FC Pág.1'!V39-'FC Pág.2'!V7","v":21309856.009676941},{"$f":"'FC Pág.1'!W39-'FC Pág.2'!W7","v":19032185.744901381}]
[]
["(=) EBT - Lucro antes de imposto de renda",null,0,{"$f":"D15","v":17956671.297976568},30751147.763549395,29691705.027799297,24289921.541111402,37871983.056384444,39793190.6677927,-25557298.107955135,-18983038.711386457,16044571.8160343,14837117.061298486,52033970.115700774,47015984.161145553,22605145.131089158,23187531.115638025,20547692.945779007,23217827.011303488,24023832.669427976,26359571.489552461,21309856.009676941,19032185.744901381]
[]
[null,"(-) Imposto de renda e CSLL",null,{"$f":"SUM(D23:D25)","v":2715783.3273720355},{"$f":"SUM(E23:E25)-E26","v":6036627.4916867958},4620719.4996317606,1746028.7375378762,{"$f":"SUM(H23:H25)","v":16263819.241190715},15878945.452449521,0,0,3192412.8436101652,2957227.5316330413,12654198.269630784,14461260.458292905,11116224.916712334,10051601.89025552,9726118.5858171321,9213849.425817132,9213849.7658171318,10754995.067817129,10754995.407817129,11267265.24781712]
[null,"Lucro Brurto Fiscal",null,{"$f":"Lucro!C19","v":8058186.2569765747},{"$f":"Lucro!D19","v":17825374.9755494},{"$f":"Lucro!E19","v":13660939.704799294},{"$f":"Lucro!F19","v":5205966.8751114011},{"$f":"Lucro!G19","v":47905350.709384456},{"$f":"Lucro!H19","v":46773368.97779271},{"$f":"Lucro!I19","v":-25858744.687955126},{"$f":"Lucro!J19","v":-19171204.523386449},{"$f":"Lucro!K19","v":13514339.679034308},{"$f":"Lucro!L19","v":12526166.099298492},{"$f":"Lucro!M19","v":53269740.628700778},{"$f":"Lucro!N19","v":60862438.900390357},{"$f":"Lucro!O19","v":35743511.021209493},{"$f":"Lucro!P19","v":29634123.206633881},{"$f":"Lucro!Q19","v":28676819.370050386},{"$f":"Lucro!R19","v":27170145.370050386},{"$f":"Lucro!S19","v":27170146.370050386},{"$f":"Lucro!T19","v":31702926.670050383},{"$f":"Lucro!U19","v":31702927.670050383},{"$f":"Lucro!V19","v":33209603.670050353}]
[null,"Compensação de prejuízo Acumulado",null,{"$f":"Lucro!C26","v":0},{"$f":"Lucro!D26","v":0},{"$f":"Lucro!E26","v":0},{"$f":"Lucro!F26","v":0},{"$f":"Lucro!G26","v":0},{"$f":"Lucro!H26","v":0},0,{"$f":"Lucro!J26","v":0},{"$f":"Lucro!K26","v":-4054301.9037102922},{"$f":"Lucro!L26","v":-3757849.8297895477},{"$f":"Lucro!M26","v":-15980922.188610233},{"$f":"Lucro!N26","v":-18258731.670117106},{"$f":"Lucro!O26","v":-2978143.6191143952},{"$f":"Lucro!P26","v":0},{"$f":"Lucro!Q26","v":0},{"$f":"Lucro!R26","v":0},{"$f":"Lucro!S26","v":0},{"$f":"Lucro!T26","v":0},{"$f":"Lucro!U26","v":0},{"$f":"Lucro!V26","v":0}]
[null,"Base de Calculo do IR e CSLL",null,{"$f":"D20+D21","v":8058186.2569765747},17825374.9755494,13660939.704799294,5205966.8751114011,47905350.709384456,46773368.97779271,-25858744.687955126,-19171204.523386449,9460037.7753240149,8768316.2695089448,37288818.440090545,42603707.230273247,32765367.402095098,29634123.206633881,28676819.370050386,27170145.370050386,27170146.370050386,31702926.670050383,31702927.670050383,33209603.670050353]
[null,"CSLL",0.09,{"$f":"IF(D22>0,D22*$C$23,0)","v":725236.7631278917},1604283.7477994459,1229484.5734319366,468537.01876002608,4311481.5638446007,4209603.2080013435,0,0,851403.39977916132,789148.46425580501,3355993.659608149,3834333.6507245922,2948883.0661885589,2667071.088597049,2580913.7433045348,2445313.0833045347,2445313.1733045345,2853263.4003045345,2853263.4903045343,2988864.3303045318]
[null,"Imposto de renda",0.15,{"$f":"IF(D22>0,D22*$C$24,0)","v":1208727.9385464862},2673806.2463324098,2049140.955719894,780895.03126671014,7185802.6064076684,7016005.3466689065,0,0,1419005.6662986022,1315247.4404263417,5593322.7660135813,6390556.0845409865,4914805.1103142649,4445118.4809950823,4301522.905507558,4075521.8055075575,4075521.9555075578,4755439.0005075568,4755439.1505075572,4981440.5505075529]
[null,"Adicional de imposto de renda",0.1,{"$f":"IF(D22>0,(D22-(20000*12))*$C$25,0)","v":781818.62569765747},1758537.4975549402,1342093.9704799296,496596.68751114013,4766535.0709384456,4653336.897779271,0,0,922003.77753240149,852831.62695089448,3704881.8440090548,4236370.7230273252,3252536.7402095101,2939412.3206633884,2843681.9370050388,2693014.5370050389,2693014.6370050386,3146292.6670050384,3146292.7670050384,3296960.3670050353]
[]
["(=) Lucro líquido do exercício..........................",null,null,{"$f":"D15-D19","v":15240887.970604533},24714520.2718626,25070985.528167538,22543892.803573526,21608163.815193728,23914245.215343177,-25557298.107955135,-18983038.711386457,12852158.972424135,11879889.529665444,39379771.846069992,32554723.702852648,11488920.214376824,13135929.225382505,10821574.359961875,14003977.585486356,14809982.903610844,15604576.421735331,10554860.601859812,7764920.4970842618]
[]
[null,"(=) Lucro líquido do exercício",null,{"$f":"D27","v":15240887.970604533},24714520.2718626,25070985.528167538,22543892.803573526,21608163.815193728,23914245.215343177,-25557298.107955135,-18983038.711386457,12852158.972424135,11879889.529665444,39379771.846069992,32554723.702852648,11488920.214376824,13135929.225382505,10821574.359961875,14003977.585486356,14809982.903610844,15604576.421735331,10554860.601859812,7764920.4970842618]
[]
[null,"(+) Valores não desembolsados",0,{"$f":"SUM(D32:D37)","v":23967177.388798997},20939889.641798995,18093913.066798996,15040723.723798996,12039337.572798995,8986148.229798995,5978286.6797989961,6091567.4477989953,5256176.122798996,5475457.297798994,4489398.4727989957,17100081.699043795,14885316.849919325,12726321.350794844,14408854.684070367,11738720.618545886,10932714.960421396,8596976.1402969155,13646691.620172434,15924361.884947965]
[null,"Depreciação frota",0,{"$f":"D8","v":22240223.429000001},19212935.682,16366959.107000001,13313769.764,10312383.613,7259194.2699999996,4251332.7200000007,4364613.4879999999,3529222.1630000016,3748503.3379999991,2762444.5130000003,15373127.7392448,13158362.890120329,10999367.390995849,12681900.724271372,10011766.658746891,9205761.000622401,6870022.1804979201,11919737.660373438,14197407.92514897]
[null,"Depreciação edificações",0,{"$f":"D9","v":310391.959798995},310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995,310391.959798995]
[null,"Depreciação instalações de garagem",0,{"$f":"D10","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[null,"Depreciação equipamentos de garagem",0,{"$f":"D11","v":206912},206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912,206912]
[null,"(-) Deprec. Econ.equips. SIM e Sistema Vigilância",0,{"$f":"D12","v":1154650},1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650,1154650]
[null,"Deprec. equips. SIM e sistemas vigilância",0,{"$f":"D13","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["(+) Fluxo de caixa operacional..........................",null,null,{"$f":"D29+D31","v":39208065.359403528},45654409.913661599,43164898.594966531,37584616.527372524,33647501.387992725,32900393.445142172,-19579011.428156137,-12891471.263587462,18108335.095223129,17355346.827464439,43869170.318868987,49654805.401896447,26374237.064296149,25862250.576177351,25230429.044032242,25742698.204032242,25742697.864032239,24201552.562032245,24201552.222032245,23689282.382032227]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,44652]

{"sheet":"FC Pág.3","index":18,"n_rows":76,"n_cols":26,"rows_kept":76,"cut":false,"hidden":false,"merged":[[3,2,3,3],[27,9,28,9]]}
[{"$f":"'FC Pág.2'!A1:M1","v":"FLUXO DE CAIXA - REVISÃO DA TARIFA TÉCNICA MODELO DA LICITAÇÃO - CONCESSIONÁRIA MARECHAL"}]
[null,null,null,null,null,{"$f":"'FC Pág.1'!E2","v":"Revisão até"},{"$f":"'FC Pág.2'!G2","v":"2025-02-01"}]
["Fluxo de Caixa (pag.3)"]
[]
[null,null,"2013",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20"]
[]
[null,"(-) Aquisição",{"$f":"SUM(C9:C15)","v":160703681.557789},0,0,1060000,0,0,6554250,18550000,0,6150000,0,89570684.174273908,0,291500,22307740,0,12993980,0,42202596,0,0]
[null,"Material Rodante",{"$f":"'Custo de Capital B'!Z93","v":131315000},{"$f":"+'Custo de Capital B'!Z111","v":0},{"$f":"'Custo de Capital B'!Z129","v":0},{"$f":"'Custo de Capital B'!Z147","v":1060000},{"$f":"'Custo de Capital B'!Z165","v":0},{"$f":"'Custo de Capital B'!Z183","v":0},{"$f":"'Custo de Capital B'!Z201","v":265000},{"$f":"'Custo de Capital B'!Z219","v":18550000},{"$f":"'Custo de Capital B'!Z237","v":0},{"$f":"'Custo de Capital B'!Z255","v":6150000},{"$f":"'Custo de Capital B'!Z273","v":0},{"$f":"'Custo de Capital B'!$Z$291","v":83281434.174273908},{"$f":"'Custo de Capital B'!$Z$309","v":0},{"$f":"1*'Custo de Capital B'!J8","v":291500},{"$f":"'Custo de Capital B'!$Z$345","v":22307740},{"$f":"'Custo de Capital B'!$Z$363","v":0},{"$f":"'Custo de Capital B'!$Z$381","v":6704730},{"$f":"'Custo de Capital B'!$Z$399","v":0},{"$f":"'Custo de Capital B'!$Z$417","v":42202596},{"$f":"'Custo de Capital B'!$Z$435","v":0},{"$f":"'Custo de Capital B'!$Z$453","v":0},{"$f":"SUM(C9:W9)","v":312128000.17427391}]
[null,"Bilhetagem",{"$f":"'Custos Diversos'!G5","v":3012815},0,0,0,0,0,{"$f":"'Custos Diversos'!H5","v":3012815},0,0,null,null,{"$f":"I10","v":3012815},null,null,null,null,{"$f":"N10","v":3012815}]
[null,"Monitoramento",{"$f":"'Custos Diversos'!G11","v":1622285},0,0,0,0,0,{"$f":"'Custos Diversos'!H11","v":1622285},0,0,0,0,1622285,null,null,null,null,1622285]
[null,"Painéis",{"$f":"'Custos Diversos'!G17","v":1138150},0,0,0,0,0,{"$f":"'Custos Diversos'!H17","v":1138150},0,0,0,0,1138150,null,null,null,null,1138150]
[null,"Terrenos",{"$f":"'Custos Diversos'!D22","v":13302512.5628141},0,0,0,0,0,0,0,0,0,0]
[null,"Edificações e Equips. Garagem",{"$f":"'Custos Diversos'!D35","v":10062918.9949749},null,null,null,null,null,{"$f":"'Custos Diversos'!E35","v":266000},null,null,null,null,{"$f":"I14","v":266000},null,null,null,null,{"$f":"N14","v":266000}]
[null,"Veículo de Apoio",{"$f":"'Custos Diversos'!D46","v":250000},0,{"$f":"'Plan 3 Custo Capital'!D289","v":0},0,0,0,{"$f":"'Custos Diversos'!$E$46","v":250000},0,0,0,{"$f":"L15","v":0},{"$f":"'Custos Diversos'!$E$46","v":250000},null,null,null,null,250000]
[]
[null,"(+) Revenda",{"$f":"SUM(C18:C22)","v":0},0,0,583000,0,0,100000,5565000,0,984000,100000,15392500.000000002,0,79500,5565000,0,1945000,0,12660778.800000001,0,73383702.869757533]
[null,"Revenda frota",{"$f":"'Custo de Capital B'!AA93","v":0},{"$f":"'Custo de Capital B'!AA111","v":0},{"$f":"'Custo de Capital B'!AA129","v":0},{"$f":"'Custo de Capital B'!AA147","v":583000},{"$f":"'Custo de Capital B'!AA165","v":0},{"$f":"'Custo de Capital B'!AA183","v":0},{"$f":"'Custo de Capital B'!AA201","v":0},{"$f":"'Custo de Capital B'!AA219","v":5565000},{"$f":"'Custo de Capital B'!AA237","v":0},{"$f":"'Custo de Capital B'!AA255","v":984000},{"$f":"'Custo de Capital B'!AA273","v":0},{"$f":"'Custo de Capital B'!$AA$291","v":15292500.000000002},{"$f":"'Custo de Capital B'!$AA$309","v":0},{"$f":"'Custo de Capital B'!$AA$327","v":79500},{"$f":"'Custo de Capital B'!$AA$345","v":5565000},{"$f":"'Custo de Capital B'!$AA$363","v":0},{"$f":"'Custo de Capital B'!$AA$381","v":1845000},{"$f":"'Custo de Capital B'!$AA$399","v":0},{"$f":"'Custo de Capital B'!$AA$417","v":12660778.800000001},{"$f":"'Custo de Capital B'!$AA$435","v":0},{"$f":"'Custo de Capital B'!$AA$453","v":55075310.909958512},null,null,{"$f":"X9-W18","v":257052689.2643154}]
[null,"Revenda Equipamentos de Garagem",0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Custos Diversos'!K35","v":0},{"$f":"'Custos Diversos'!L35","v":0},{"$f":"'Custos Diversos'!M35","v":0},{"$f":"'Custos Diversos'!N35","v":0},{"$f":"'Custos Diversos'!O35","v":0},{"$f":"'Custos Diversos'!P35","v":0},{"$f":"'Custos Diversos'!Q35","v":0},{"$f":"'Custos Diversos'!R35","v":0},{"$f":"'Custos Diversos'!S35","v":0},{"$f":"'Custos Diversos'!$J$35","v":4905879.3969849199}]
[null,"Revenda equips. SIM e sistemas de vigilância",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Revenda do Terreno ao final do contrato",0,0,0,0,0,0,0,0,0,0,null,{"$f":"D13","v":0},0,0,0,0,0,0,0,0,{"$f":"$C$13","v":13302512.5628141}]
[null,"Veiculos de Apoio",0,0,0,0,0,0,{"$f":"'Custos Diversos'!G46","v":100000},0,0,0,{"$f":"'Custos Diversos'!$H$46","v":100000},{"$f":"'Custos Diversos'!$G$46","v":100000},{"$f":"'Custos Diversos'!J46","v":0},{"$f":"'Custos Diversos'!K46","v":0},{"$f":"'Custos Diversos'!L46","v":0},null,{"$f":"N22","v":100000},{"$f":"'Custos Diversos'!O46","v":0},{"$f":"'Custos Diversos'!P46","v":0},{"$f":"'Custos Diversos'!Q46","v":0},{"$f":"'Custos Diversos'!$H$46","v":100000}]
[]
["(+) Fluxo de caixa dos investimentos",null,{"$f":"C8-C17","v":160703681.557789},0,0,477000,0,0,6454250,12985000,0,5166000,-100000,74178184.174273908,0,212000,16742740,0,11048980,0,29541817.199999999,0,-73383702.869757533]
[]
["(=) Fluxo de caixa livre",null,{"$f":"'FC Pág.2'!C38-'FC Pág.3'!C24","v":-160703681.557789},{"$f":"'FC Pág.2'!D38-'FC Pág.3'!D24","v":39208065.359403528},{"$f":"'FC Pág.2'!E38-'FC Pág.3'!E24","v":45654409.913661599},{"$f":"'FC Pág.2'!F38-'FC Pág.3'!F24","v":42687898.594966531},{"$f":"'FC Pág.2'!G38-'FC Pág.3'!G24","v":37584616.527372524},{"$f":"'FC Pág.2'!H38-'FC Pág.3'!H24","v":33647501.387992725},{"$f":"'FC Pág.2'!I38-'FC Pág.3'!I24","v":26446143.445142172},{"$f":"'FC Pág.2'!J38-'FC Pág.3'!J24","v":-32564011.428156137},{"$f":"'FC Pág.2'!K38-'FC Pág.3'!K24","v":-12891471.263587462},{"$f":"'FC Pág.2'!L38-'FC Pág.3'!L24","v":12942335.095223129},{"$f":"'FC Pág.2'!M38-'FC Pág.3'!M24","v":17455346.827464439},{"$f":"'FC Pág.2'!N38-'FC Pág.3'!N24","v":-30309013.855404921},{"$f":"'FC Pág.2'!O38-'FC Pág.3'!O24","v":49654805.401896447},{"$f":"'FC Pág.2'!P38-'FC Pág.3'!P24","v":26162237.064296149},{"$f":"'FC Pág.2'!Q38-'FC Pág.3'!Q24","v":9119510.5761773512},{"$f":"'FC Pág.2'!R38-'FC Pág.3'!R24","v":25230429.044032242},{"$f":"'FC Pág.2'!S38-'FC Pág.3'!S24","v":14693718.204032242},{"$f":"'FC Pág.2'!T38-'FC Pág.3'!T24","v":25742697.864032239},{"$f":"'FC Pág.2'!U38-'FC Pág.3'!U24","v":-5340264.6379677542},{"$f":"'FC Pág.2'!V38-'FC Pág.3'!V24","v":24201552.222032245},{"$f":"'FC Pág.2'!W38-'FC Pág.3'!W24","v":97072985.251789764}]
[]
["Resultados e indicadores",null,null,null,"Solver",null,"Tarifa Revisada s/ reajuste",null,{"$f":"E29","v":4.2424530665619971}]
[null,null,null,null,4.2424530665619971,null,"Reajuste 14/09/2013",null,6.6500000000000004E-2]
["%","Taxa interna de retorno (ano)",{"$f":"IRR(C26:W26)","v":0.14960049944085441},null,null,null,"Reajuste 14/09/2014",null,0.12588299999999999]
["%","Taxa de desconto",{"$f":"C30","v":0.14960049944085441},null,null,null,"Reajuste 14/09/2015",null,8.0440999999999999E-2]
["R$","Valor presente líquido",{"$f":"NPV(C31,D26:W26)+C26","v":0},null,null,null,"Reajuste 14/09/2016",null,0.106031]
["anos","Payback simples",null,null,null,null,"Reajuste 14/09/2017",null,3.4369999999999998E-2]
["anos","Payback descontado",null,null,null,null,"Reajuste 14/09/2018",null,6.9907999999999998E-2]
[null,null,0.14960000000000001,null,null,null,"Reajuste 14/09/2019",null,4.9884999999999999E-2]
[null,null,{"$f":"C30=C35","v":false},null,null,null,"Reajuste 14/09/2020",null,0]
[null,null,null,null,null,null,"Reajuste 14/09/2021",null,0.212592]
[null,null,null,null,null,null,"Reajuste 14/09/2022",null,0.19517699999999999]
[null,null,null,null,null,null,"Reajuste 14/09/2024",null,5.2495E-2]
[null,null,null,null,null,"2025-02-01","Tarifa Revisada e Reajustada",null,{"$f":"I28*(I29/100*100+1)*(I30/100*100+1)*(I31/100*100+1)*(I32/100*100+1)*(I33/100*100+1)*(I34/100*100+1)*(I35/100*100+1)*(I36/100*100+1)*(I37/100*100+1)*(I38/100*100+1)*(I39/100*100+1)","v":10.788736163957244}]
[]
[null,null,null,null,null,null,"Tarifa Final",null,{"$f":"I40+I41","v":10.788736163957244},"com a receita 163.131.684,08 acordo judicial 2024 e 2025"]
[null,null,null,null,null,null,"TARIFA MÉDIA ANOS 1 A 10 E INVEST ANO 11 EM DIANTE."]
[null,null,null,null,null,null,"PAX E KM - 02/2025"]
[null,null,null,null,null,null,"Reoneração total INSS apartir  jan/2025"]
[null,null,null,null,null,null,"FROTA ATUALIZADA 478 CARROS"]
[null,null,null,null,null,null,"RENOVAÇAO DE 22 MIDIS + 117 CONVENCIONAIS + 90 PADRONS"]
[null,null,null,null,null,null,"Tarifa publicada Port. 79, 25/03/2025."]
[]
[null,null,null,null,2.5430419605561392]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C56:C75)","v":0}]

{"sheet":"CC","index":19,"n_rows":144,"n_cols":17,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
["Déficit B4 ( Marechal ) - Dez/2022 - sem invest. Frota desde início"]
["Mês","Q.Passag.","Tarifa","Tarifa",null,"tarifa paga ","tarifa revisada","Valor pago","Valor Devido","Déficit ou superavit","Valor pago","Valor Devido","Déficit ou superavit"]
["Referência","Pagantes","Paga","Revisada","Deflator","Preços de Edital","Preços de Edital","Preços de Edital","Preços de Edital","Preços de Edital","Preços de Edital","Preços de Edital","Preços de Edital"]
["2013-12-01",20836,2.9,{"$f":"G4/E4","v":4.5245761954883719},{"$f":"1/$Q$5","v":0.93764650726676002},{"$f":"C4*E4","v":2.7191748710736099},{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},{"$f":"B4*F4","v":56656.727613689603},{"$f":"B4*G4","v":88395.752094885771},{"$f":"I4-H4","v":31739.024481196167},{"$f":"B4*C4","v":60424.4},{"$f":"B4*D4","v":94274.069609195722},{"$f":"L4-K4","v":33849.66960919572},null,"Data","Reajuste","Deflator"]
["2014-01-01",432289,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},1175469.3858415401,1833965.7936910191,658496.407849479,1253638.1000000001,1955924.5189714727,702286.41897147265,null,"2013-09-14",1.0665,1.0665]
["2014-02-01",1086813,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},2955234.5991561199,4610753.144629444,1655518.5454733241,3151757.7,4917368.2287473036,1765610.5287473034,null,"2014-09-14",1.125883,1.2007542195000001]
["2014-03-01",2012895,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5473413.5021097101,8539612.5654173102,3066199.0633076001,5837395.5,9107496.8010175657,3270101.3010175657,null,"2015-09-14",1.080441,1.2973440896707999]
["2014-04-01",2754124,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7488944.7726207199,11684241.809491994,4195297.036871274,7986959.5999999996,12461243.889823217,4474284.2898232173,null,"2016-09-14",1.106031,1.43490278084268]
["2014-05-01",3101196,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8432694.2334739808,13156678.480209799,4723984.2467358187,8993468.4000000004,14031597.599143757,5038129.1991437562,null,"2017-09-14",1.03437,1.4842203894202499]
["2014-06-01",2898399,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7881253.72714487,12296321.725670226,4415067.9985253559,8405357.0999999996,13114027.120427301,4708670.0204273015,null,"2018-09-14",1.0699080000000001,1.5879792684038401]
["2014-07-01",2921968,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7945341.9596811999,12396312.101996025,4450970.1423148252,8473707.1999999993,13220666.856778767,4746959.6567787677,null,"2019-09-14",1.049885,1.6671956142081601]
["2014-08-01",3702506,2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10067761.2751993,15707707.933664193,5639946.6584648937,10737267.4,16752270.511252869,6015003.1112528685,null,"2020-09-14",1,1.6671956142081601]
["2014-09-01",{"$f":"4066758/30*13","v":1762261.8},2.9,4.5245761954883719,0.93764650726676002,2.7191748710736099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},4791898.0028129397,7476312.977495065,2684414.9746821253,5110559.22,7973487.7904984904,2862928.5704984907,null,"2021-09-14",1.2125919999999999,2.0216280642239002]
["2014-09-01",{"$f":"4066758/30*17","v":2304496.2000000002},3.2616999999999998,5.0941434207050325,{"$f":"1/$Q$6","v":0.83280989877878997},2.7163760468467801,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},6259878.2777294302,9776716.9705704693,3516838.692841039,7516575.2555400003,11739434.155269749,4222858.8997297492,null,"2022-09-14",1.1951769999999999,2.4162033649149302]
["2014-10-01",4497458,{"$f":"C14","v":3.2616999999999998},5.0941434207050325,0.83280989877878997,2.7163760468467801,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12216787.182899401,19080254.483833786,6863467.3009343855,14669358.7586,22910696.080597214,8241337.3219972141,null,"2024-09-14",{"$f":"'FC Pág.3'!I39+1","v":1.052495},{"$f":"Q14*P15","v":2.5430419605561392}]
["2014-11-01",3860469,3.2616999999999998,5.0941434207050325,0.83280989877878997,2.7163760468467801,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10486485.521194501,16377858.547417527,5891373.0262230262,12591691.737299999,19665782.757185735,7074091.0198857356]
["2014-12-01",3309404,3.2616999999999998,5.0941434207050325,0.83280989877878997,2.7163760468467801,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8989585.7549389191,14039991.14829254,5050405.3933536205,10794283.026799999,16858578.613054916,6064295.5862549171]
["2015-01-01",3176175,3.2616999999999998,5.0941434207050325,0.83280989877878997,2.7163760468467801,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8627685.6905935705,13474773.368687551,4847087.678093981,10359729.997500001,16179890.979257807,5820160.9817578066]
["2015-02-01",3297638,3.2616999999999998,5.0941434207050325,0.83280989877878997,2.7163760468467801,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8957624.8743717205,13990074.445511371,5032449.5711396504,10755905.864600001,16798640.921566904,6042735.0569669027]
["2015-03-01",{"$f":"4423004/31*23","v":3281583.6129032299},3.2616999999999998,5.0941434207050325,0.83280989877878997,2.7163760468467801,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8914015.12181524,13921964.461740905,5007949.3399256654,10703541.2702065,16716857.571164439,6013316.3009579387]
["2015-03-01",{"$f":"4423004/31*8","v":1141420.3870967701},4.7591999999999999,5.0941434207050325,0.83280989877878997,3.9635088702680199,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},4524029.8289628197,4842422.4214750743,318392.5925122546,5432247.9062709697,5814559.1551876031,382311.24891663343]
["2015-04-01",4184868.3,4.7591999999999999,5.0941434207050325,0.83280989877878997,3.9635088702680199,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},16586762.627953401,17754107.352493092,1167344.7245396916,19916625.21336,21318319.316962052,1401694.1036020517]
["2015-05-01",4448276,4.7591999999999999,5.0941434207050325,0.83280989877878997,3.9635088702680199,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},17630781.383400299,18871602.157114133,1240820.7737138346,21170235.139199998,22660155.918880098,1489920.7796800993]
["2015-06-01",3859744,4.7591999999999999,5.0941434207050325,0.83280989877878997,3.9635088702680199,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},15298129.5809638,16374782.768944269,1076653.1879804693,18369293.6448,19662089.503205724,1292795.8584057242]
["2015-07-01",4236483,4.7591999999999999,5.0941434207050325,0.83280989877878997,3.9635088702680199,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},16791337.949239701,17973080.294787768,1181742.3455480672,20162269.893599998,21581252.001378719,1418982.1077787206]
["2015-08-01",4763279,4.7591999999999999,5.0941434207050325,0.83280989877878997,3.9635088702680199,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},18879298.5680614,20207987.600440364,1328689.0323789641,22669397.4168,24264826.378832445,1595428.9620324448]
["2015-09-01",{"$f":"4584353/30*13","v":1986552.9666666701},4.7591999999999999,5.0941434207050325,0.83280989877878997,3.9635088702680199,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7873720.30464058,8427857.7253228463,554137.42068226635,9454402.8789600004,10119785.725027081,665382.84606708027]
["2015-09-01",{"$f":"4584353/30*17","v":2597800.0333333299},5.1420000000000003,5.5039214116099675,{"$f":"1/$Q$7","v":0.77080553105518002},3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10296333.7774095,11021044.717729844,724710.94032034464,13357887.771400001,14298087.226544403,940199.45514440164]
["2015-10-01",4288312,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},16996647.596857101,18192962.394774612,1196314.7979175113,22050500.304000001,23602532.236463964,1552031.9324639626]
["2015-11-01",4266963,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},16912031.2187705,18102390.264256578,1190359.0454860777,21940723.745999999,23485029.0182475,1544305.2722475007]
["2015-12-01",3726289,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},14769079.5299048,15808606.194946237,1039526.6650414374,19160578.037999999,20509201.812946696,1348623.7749466971]
["2016-01-01",2807504,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11127491.6831534,11910703.954185072,783212.27103167213,14436185.568,15452281.378780629,1016095.8107806295]
["2016-02-01",3149216,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12481861.058240199,13360401.076466106,878540.01822590642,16193268.672,17333037.372184694,1139768.7001846936]
["2016-03-01",4396797,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},17426625.946040899,18653204.915700588,1226578.9696596898,22608330.173999999,24199625.150802471,1591294.976802472]
["2016-04-01",4239847,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},16804557.439755298,17987351.906903684,1182794.4671483859,21801293.274,23335784.685250286,1534491.4112502858]
["2016-05-01",4380637,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},17362576.076263402,18584646.874144945,1222070.7978815436,22525235.454,24110681.780790854,1585446.3267908543]
["2016-06-01",4592310,5.1420000000000003,5.5039214116099675,0.77080553105518002,3.9634820406857401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},18201538.210261501,19482659.642103326,1281121.4318418242,23613658.02,25275713.337750569,1662055.3177505694]
["2016-07-01",4271172,4.2553000000000001,5.5039214116099675,0.77080553105518002,3.2800087762991099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},14009481.645083001,18120246.749213737,4110765.1041307356,18175118.211599998,23508195.023468968,5333076.8118689694]
["2016-08-01",4693973,4.2553000000000001,5.5039214116099675,0.77080553105518002,3.2800087762991099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},15396272.6357111,19913960.148209218,4517687.512498118,19974263.306899998,25835258.500219073,5860995.1933190748]
["2016-09-01",{"$f":"4409646.1/30*13","v":1910846.6433333301},4.2553000000000001,5.5039214116099675,0.77080553105518002,3.2800087762991099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},6267593.7602950297,8106677.2017391846,1839083.4414441548,8131225.7213763297,10517149.75454535,2385924.03316902]
["2016-09-01",{"$f":"4409646.1/30*17","v":2498799.4566666698},4.7065000000000001,6.0875077028043849,{"$f":"1/$Q$8","v":0.69691132622429197},3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8196095.0942578502,10601039.417658966,2404944.3234011158,11760599.6428017,15211460.940221764,3450861.297420064]
["2016-10-01",4279436,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},14036606.3840029,18155306.381355807,4118699.9973529074,20141165.534000002,26051099.613658387,5909934.0796583854]
["2016-11-01",4125818,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13532737.3228702,17503589.226176687,3970851.9033064861,19418162.416999999,25115948.855368983,5697786.4383689836]
["2016-12-01",3916270,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12845417.1258734,16614591.670984752,3769174.5451113526,18431924.754999999,23840323.791261729,5408399.0362617299]
["2017-01-01",2971316,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9745955.5732320994,12605668.675924728,2859713.1026926283,13984498.754000001,18087909.037465915,4103410.2834659144]
["2017-02-01",3311859,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10862941.093713701,14050406.370570948,3187465.2768572476,15587264.3835,20160967.173102029,4573702.7896020282]
["2017-03-01",4322682,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},14178453.832985099,18338775.506672345,4160321.6736872457,20344702.833000001,26314359.971773863,5969657.1387738623]
["2017-04-01",3605143,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11824916.472414499,15294649.975744518,3469733.5033300184,16967605.5295,21946335.782211307,4978730.2527113073]
["2017-05-01",4192839,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13752567.084657099,17787922.673150737,4035355.5884936377,19733596.7535,25523939.709118634,5790342.9556186348]
["2017-06-01",3821242,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12533724.035601901,16211439.840975499,3677715.8053735979,17984675.473000001,23261840.109279633,5277164.6362796314]
["2017-07-01",3160037,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10364962.936210601,13406308.661099374,3041345.7248887736,14872714.1405,19236749.578646861,4364035.4381468613]
["2017-08-01",4010229,4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13153603.882080199,17013208.318665851,3859604.4365856517,18874142.7885,24412299.927509524,5538157.1390095241]
["2017-09-01",{"$f":"3929236/30*13","v":1702668.9333333301},4.7065000000000001,6.0875077028043849,0.69691132622429197,3.28001315687463,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5584776.5031350302,7223493.0375598306,1638716.5344248004,8013611.3347333297,10365010.246992372,2351398.9122590423]
["2017-09-01",{"$f":"3929236/30*17","v":2226567.0666666701},4.8682999999999996,6.2967353425497681,{"$f":"1/$Q$9","v":0.67375438791176501},3.2800384866708501,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7303225.6718204804,9446106.2798859645,2142880.6080654841,10839596.4506533,14020103.541237388,3180507.0905840881]
["2017-10-01",4026831,4.8682999999999996,6.2967353425497681,0.67375438791176501,3.2800384866708501,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13208160.6593192,17083641.524476912,3875480.8651577123,19603821.357299998,25355889.076175027,5752067.7188750282]
["2017-11-01",4126921,4.8682999999999996,6.2967353425497681,0.67375438791176501,3.2800384866708501,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13536459.7114501,17508268.651909102,3971808.9404590018,20091089.504299998,25986129.316610832,5895039.8123108335]
["2017-12-01",3493447,4.8682999999999996,6.2967353425497681,0.67375438791176501,3.2800384866708501,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11458640.6111448,14820784.938021809,3362144.3268770091,17007148.030099999,21997311.192224458,4990163.1621244587]
["2018-01-01",2751207,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8352491.8740958599,11671866.573896833,3319374.6998009728,12396938.742000001,17323622.351570319,4926683.6095703188]
["2018-02-01",2948097,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8950237.5635662396,12507163.158172224,3556925.5946059842,13284125.082,18563386.573164944,5279261.4911649432]
["2018-03-01",4207907,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12774941.6981169,17851847.955957692,5076906.2578407917,18960828.942000002,26496076.725062568,7535247.7830625661]
["2018-04-01",4154014,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12611325.9307207,17623209.432841469,5011883.5021207687,18717987.083999999,26156726.767246533,7438739.6832465343]
["2018-05-01",4156932,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12620184.795680201,17635588.910889696,5015404.1152094956,18731135.592,26175100.640976094,7443965.0489760935]
["2018-06-01",4062984,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12334964.560856899,17237018.930192329,4902054.3693354297,18307805.903999999,25583534.949014228,7275729.0450142287]
["2018-07-01",3329806,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10109082.1436975,14126545.675756536,4017463.5320590362,15004105.835999999,20966907.124034274,5962801.2880342752]
["2018-08-01",4385650,4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13314558.296641599,18605914.291367624,5291355.9947260246,19761738.899999999,27615277.355053391,7853538.4550533928]
["2018-09-01",{"$f":"4020100/30*13","v":1742043.33333333},4.5060000000000002,6.2967353425497681,0.67375438791176501,3.0359372719304099,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5288734.2849845598,7390537.0815838687,2101802.796599309,7849647.2599999998,10969185.825253185,3119538.5652531851]
["2018-09-01",{"$f":"4020100/30*17","v":2278056.6666666698},4.8209999999999997,6.736927516876742,{"$f":"1/$Q$10","v":0.62973114315601397},3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},6916029.3264024202,9664548.4913020134,2748519.1648995932,10982511.189999999,15347102.642671196,4364591.4526711963]
["2018-10-01",4268293,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12958255.1626656,18108032.726835106,5149777.5641695056,20577440.552999999,28755180.561792381,8177740.0087923817]
["2018-11-01",3894722,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11824118.321691399,16523175.292306473,4699056.970615074,18776454.761999998,26238459.812385216,7462005.0503852181]
["2018-12-01",3320129,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10079691.988100599,14085491.457431417,4005799.4693308175,16006341.909,22367468.419680461,6361126.5106804613]
["2019-01-01",2750592,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8350615.3360106098,11669257.465260897,3318642.1292502871,13260604.032,18530538.932501033,5269934.9005010333]
["2019-02-01",3289025,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9985262.3019053005,13953534.197249072,3968271.8953437712,15856389.525,22157923.026195526,6301533.5011955258]
["2019-03-01",3578783,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10864948.4198507,15182818.912909944,4317870.493059244,17253312.842999998,24110001.669630699,6856688.8266307004]
["2019-04-01",3920885,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11903547.458777601,16634170.591886936,4730623.1331093349,18902586.585000001,26414718.047009263,7512131.4620092623]
["2019-05-01",4271341,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12967508.6890135,18120963.723781988,5153455.0347684883,20592134.960999999,28775714.716863818,8183579.7558638193]
["2019-06-01",3603261,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10939262.008414499,15286665.679073248,4347403.6706587486,17371321.280999999,24274908.181388807,6903586.9003888071]
["2019-07-01",3378927,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10258198.8260928,14334939.212839128,4076740.3867463283,16289807.067,22763586.283817779,6473779.2168177795]
["2019-08-01",4137569,4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12561385.7472145,17553442.292161856,4992056.544947356,19947220.149,27874502.449076183,7927282.3000761829]
["2019-09-01",{"$f":"(4000947/30)*13","v":1733743.7},4.8209999999999997,6.736927516876742,0.62973114315601397,3.0359338411551402,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5263531.1707195304,7355326.2766975425,2091795.1059780121,8358378.3777000001,11680105.639741695,3321727.2620416945]
["2019-09-01",{"$f":"(4000947/30)*17","v":2267203.2999999998},{"$f":"C79*1.049885","v":5.0614955850000003},7.0729991460561221,{"$f":"1/$Q$11","v":0.599809639299557},3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},6883079.2232486298,9618503.5926044788,2735424.369355849,11475439.493247399,16035927.004835621,4560487.5115882214]
["2019-10-01",4177152,{"$f":"C80","v":5.0614955850000003},7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12681557.1164489,17721371.311895579,5039814.1954466794,21142636.405873898,29544992.528946623,8402356.1230727248]
["2019-11-01",3864150,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11731303.7522997,16393475.017155541,4662171.2648558412,19558378.1647777,27331129.650232766,7772751.485455066]
["2019-12-01",3198094,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9709201.8017952405,13567763.697453523,3858561.8956582826,16187138.661415,22620116.131007209,6432977.4695922099]
["2020-01-01",2698043,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8191080.0485917702,11446320.79906613,3255240.7504743598,13656132.732640199,19083255.835022699,5427123.1023824997]
["2020-02-01",3137278,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9524568.4493115507,13309754.671757489,3785186.2224459387,15879318.7459176,22189964.614940658,6310645.8690230586]
["2020-03-01",2523073,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7659882.7044048496,10704018.786009777,3044136.0816049278,12770522.8501327,17845693.174437258,5075170.3243045583]
["2020-04-01",1051051,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},3190921.2996799601,4459034.538063054,1268113.2383830938,5319889.9961098302,7434082.8254614333,2114192.8293516031]
["2020-05-01",1303294,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},3956714.35957446,5529163.6269318517,1572449.2673573918,6596616.8269569902,9218197.3490600679,2621580.5221030777]
["2020-06-01",1501495,5.0614955850000003,7.0729991460561221,0.599809639299557,3.03593384115515,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},4558439.4828252504,6370022.0671775062,1811582.5843522558,7599810.3133995701,10620072.852807537,3020262.5394079667]
["2020-07-01",1703331,5.1778000000000004,7.0729991460561221,0.599809639299557,3.1056943503652499,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5290025.4635019898,7226301.8243201133,1936276.3608181234,8819507.2518000007,12047658.708450921,3228151.4566509202]
["2020-08-01",1778298,5.1778000000000004,7.0729991460561221,0.599809639299557,3.1056943503652499,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5522850.0518658198,7544345.8033610666,2021495.7514952468,9207671.3844000008,12577900.23543331,3370228.8510333095]
["2020-09-01",1781770,5.1778000000000004,7.0729991460561221,0.599809639299557,3.1056943503652499,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5533633.0226502903,7559075.6004081694,2025442.5777578792,9225648.7060000002,12602457.688468417,3376808.9824684169]
["2020-10-01",1850253,5.1778000000000004,7.0729991460561221,0.599809639299557,3.1056943503652499,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5746320.2888463503,7849611.5137655344,2103291.2249191841,9580239.9834000003,13086837.888987778,3506597.9055877775]
["2020-11-01",1902873,7.7596657075418198,7.0729991460561221,0.599809639299557,4.6543222891258003,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8856584.2172756791,8072849.3941280274,-783734.82314765174,14765658.363907199,13459019.104053251,-1306639.2598539479]
["2020-12-01",1995613,7.7596657075418198,7.0729991460561221,0.599809639299557,4.6543222891258003,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9288226.0663692001,8466294.491520986,-821931.57484821416,15485289.761624601,14114969.044858497,-1370320.7167661041]
["2021-01-01",1826897,7.7596657075418198,7.0729991460561221,0.599809639299557,4.6543222891258003,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8502967.4270370491,7750524.779942913,-752442.6470941361,14176110.002110999,12921640.920932492,-1254469.0811785068]
["2021-02-01",1706320,7.7596657075418198,7.0729991460561221,0.599809639299557,4.6543222891258003,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7941763.2083811304,7238982.5165360672,-702780.69184506312,13240472.7900928,12068799.902898483,-1171672.8871943168]
["2021-03-01",1755975,7.7596657075418198,7.0729991460561221,0.599809639299557,4.6543222891258003,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8172873.5816476801,7449641.5235562027,-723232.05809147749,13625778.990800699,12420009.675495898,-1205769.3153048009]
["2021-04-01",1629653,7.7596999999999996,7.0729991460561221,0.599809639299557,4.6543428580727699,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7584963.8016868699,6913726.3672819585,-671237.43440491147,12645618.384099999,11526534.277367797,-1119084.1067322027]
["2021-05-01",1908407,{"$f":"C99","v":7.7596999999999996},7.0729991460561221,0.599809639299557,4.6543428580727699,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8882380.4907460902,8096327.1293983813,-786053.36134770885,14808665.797900001,13498161.081327526,-1310504.7165724747]
["2021-06-01",1917737,7.7596999999999996,7.0729991460561221,0.599809639299557,4.6543428580727699,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8925805.5096119102,8135909.2165094046,-789896.29310250562,14881063.798900001,13564152.163360229,-1316911.635539772]
["2021-07-01",2216558,7.7596999999999996,7.0729991460561221,0.599809639299557,4.6543428580727699,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10316620.8968041,9403643.2843125276,-912977.61249157228,17199825.112599999,15677712.841183865,-1522112.2714161333]
["2021-08-01",2498580,7.7596999999999996,7.0729991460561221,0.599809639299557,4.6543428580727699,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11629247.978323501,10600108.383050475,-1029139.5952730253,19388231.226,17672454.206352904,-1715777.0196470954]
["2021-09-01",{"$f":"(2663021/30)*13","v":1153975.7666666701},8.234,7.0729991460561221,0.599809639299557,4.9388325699925497,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},5699293.1013954598,4895688.0300332457,-803605.07136221416,9501836.4627333302,8162069.6122028166,-1339766.8505305136]
["2021-09-01",{"$f":"(2663021/30)*17","v":1509045.2333333299},9.9845000000000006,8.5766621805145036,{"$f":"1/$Q$13","v":0.49465083003974603},4.9388412125318499,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7452934.7899614004,6402053.57773575,-1050881.2122256504,15067062.132216699,12942571.181415655,-2124490.9508010447]
["2021-10-01",2671626,9.9845000000000006,8.5766621805145036,0.49465083003974603,4.9388412125318499,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13194736.5932716,11334247.916406762,-1860488.6768648382,26674849.796999998,22913633.674679242,-3761216.1223207563]
["2021-11-01",2744188,9.9845000000000006,8.5766621805145036,0.49465083003974603,4.9388412125318499,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13553108.789335299,11642088.795822633,-1911019.9935126659,27399345.085999999,23535973.435821734,-3863371.6501782648]
["2021-12-01",2769659,9.5582999999999991,8.5766621805145036,0.49465083003974603,4.72802102876891,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13095005.9945191,11750148.317881035,-1344857.6766380649,26473231.6197,23754429.598221619,-2718802.021478381]
["2022-01-01",2245669,9.5582999999999991,8.5766621805145036,0.49465083003974603,4.72802102876891,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10617570.2556544,9527145.3355332129,-1090424.9201211873,21464778.002700001,19260344.382253826,-2204433.6204461753]
["2022-02-01",2385341,9.5582999999999991,8.5766621805145036,0.49465083003974603,4.72802102876891,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11277942.408784701,10119697.240246061,-1158245.1685386393,22799804.8803,20458263.942330647,-2341540.937969353]
["2022-03-01",3158878,9.3207000000000004,8.5766621805145036,0.49465083003974603,4.6104919915514602,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},14563981.7212881,13401391.657995228,-1162590.0632928722,29442954.174600001,27092629.475459293,-2350324.6991407089]
["2022-04-01",3048049,8.8519468038722593,8.5766621805145036,0.49465083003974603,4.3786228340030897,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},13346256.9505603,12931204.827081228,-415052.123479072,26981167.603596002,26142086.582655054,-839081.02094094828]
["2022-05-01",3550458,8.8519468038722593,8.5766621805145036,0.49465083003974603,4.3786228340030897,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},15546116.4699689,15062651.429799575,-483465.04016932473,31428465.345382702,30451078.852105163,-977386.49327753857]
["2022-06-01",3423749,8.8519468038722593,8.5766621805145036,0.49465083003974603,4.3786228340030897,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},14991305.549295301,14525094.444188571,-466211.10510673001,30306844.017810799,29364338.563874353,-942505.45393644646]
["2022-07-01",3009692,8.4351000000000003,8.5766621805145036,0.49465083003974603,4.1724292164682604,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},12557726.833370799,12768477.05480711,210750.22143631056,25387052.9892,25813111.551397059,426058.56219705939]
["2022-08-01",3650038,8.4351000000000003,8.5766621805145036,0.49465083003974603,4.1724292164682604,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},15229525.1924194,15485114.906167818,255589.71374841779,30788435.533799998,31305142.872040797,516707.33824079856]
["2022-09-01",{"$f":"3334963/30*13","v":1445150.63333333},8.4351000000000003,8.5766621805145036,0.49465083003974603,4.1724292164682604,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},6029788.7247176096,6130983.7360289982,101195.01131138857,12189990.10723,12394568.782056555,204578.67482655495]
["2022-09-01",{"$f":"3334963/30*17","v":1889812.36666667},10.0814,10.250629374920774,{"$f":"1/$Q$14","v":0.41387244737787499},4.1724136909953096,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},7885078.9920922499,8017440.2701917989,132361.278099549,19051954.3933133,19371766.158841915,319811.76552861556]
["2022-10-01",3299333,7.6775000000000002,10.250629374920774,0.41387244737787499,3.1775057147436399,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10483649.4623423,13997265.403459193,3513615.9411168937,25330629.107500002,33820239.767445482,8489610.6599454805]
["2022-11-01",3116469,7.6775000000000002,10.250629374920774,0.41387244737787499,3.1775057147436399,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9902598.0573213901,13221473.465895401,3318875.4085740112,23926690.747499999,31945768.677429967,8019077.929929968]
["2022-12-01",2806933,7.6775000000000002,10.250629374920774,0.41387244737787499,3.1775057147436399,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8919045.6484025009,11908281.513484066,2989235.8650815655,21550228.107500002,28772829.86323449,7222601.7557344884]
["2023-01-01",2579462,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8280166.1104815099,10943246.471980141,2663080.3614986315,20006565.218199998,26441108.94869189,6434543.7304918915]
["2023-02-01",2613317,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},8388841.8822782505,11086874.720548598,2698032.8382703476,20269147.9837,26788144.006179832,6518996.0224798322]
["2023-03-01",3504416,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11249301.831245899,14867320.405708928,3618018.5744630285,27180600.937600002,35922469.591542356,8741868.653942354]
["2023-04-01",3039799,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9757864.4936330095,12896204.589282092,3138340.0956490822,23576985.023899999,31159852.923254792,7582867.8993547931]
["2023-05-01",3446620,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11063774.585439799,14622123.588273911,3558349.0028341115,26732329.381999999,35330024.216189437,8597694.8341894373]
["2023-06-01",3371614,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10823002.618540199,14303914.153563362,3480911.5350231621,26150575.345400002,34561165.50929413,8410590.1638941281]
["2023-07-01",{"$f":"757061+799323+538986+104927+114075+693569","v":3007941},7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},9655599.1639062203,12761048.51948756,3105449.3555813394,23329891.190099999,30833288.372628566,7503397.1825285666]
["2023-08-01",3562240,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},11434918.958062399,15112636.011829808,3677717.0537674092,27629089.664000001,36515201.984517775,8886112.3205177747]
["2023-09-01",3293281,7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10571550.8615722,13971590.07750036,3400039.2159281597,25543016.7641,33758202.95846846,8215186.1943684593]
["2023-10-01",{"$f":"'Dados Passag e km'!F124","v":3339365},7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10719482.1647026,14167099.284619803,3447617.1199172027,25900448.876499999,34230592.962582313,8330144.0860823132]
["2023-11-01",{"$f":"AVERAGE(B120:B131)","v":3140121.4166666665},7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10079903.071679495,13321817.733514503,3241914.6618350074,24355095.719808333,32188220.834501166,7833125.1146928333]
["2023-12-01",{"$f":"B132","v":3140121.4166666665},7.7561,10.250629374920774,0.41387244737787499,3.2100360891075401,{"$f":"'FC Pág.1'!$C$9","v":4.2424530665619971},10079903.071679495,13321817.733514503,3241914.6618350074,24355095.719808333,32188220.834501166,7833125.1146928333]
[null,{"$f":"SUM(B4:B133)","v":392428337.23333335},null,null,null,null,null,{"$f":"SUM(H4:H133)","v":1350435985.9210029},1664858802.701381,314422816.78037745,2177419324.8202085,2663988590.1205649,486569265.30035633]
[]
[null,null,null,null,null,null,null,"Preços de Edital",null,"Preços Corrente"]
[null,null,null,null,null,null,"Saldo a Compensar",{"$f":"J134","v":314422816.78037745},{"$f":"M134","v":486569265.30035633},{"$f":"H137/E133","v":759709467.91077936}]
[null,null,null,null,null,null,"Passageiros média dos últimos 12 meses",{"$f":"AVERAGE(B122:B133)","v":3169858.1527777775},{"$f":"H138","v":3169858.1527777775},{"$f":"H138","v":3169858.1527777775}]
[null,null,null,null,null,null,"Qtde.meses restantes do contrato",120,120,120,{"$f":"I137/I139","v":4054743.8775029695}]
[null,null,null,null,null,null,"Passageiros totais necessários para quitar o desequilíbrio",{"$f":"H138*H139","v":380382978.33333331},380382978.33333331,380382978.33333331]
[null,null,null,null,null,null,"Valor da Tarifa Complementar ref. Déficit até  jul/23",{"$f":"H137/H140","v":0.82659539119767256},1.2791562530802074,1.9972225656349916]
[null,null,null,null,null,null,"Tarifa técnica ago/2023",{"$f":"G133","v":4.2424530665619971},{"$f":"D133","v":10.250629374920774},{"$f":"D133","v":10.250629374920774}]
[null,null,null,null,null,null,"Valor tarifa final",{"$f":"H141+H142","v":5.0690484577596697},11.529785628000981,12.247851940555766]
[null,null,null,null,null,null,"Saldo a compensar por ano",{"$f":"H137/10","v":31442281.678037744},48656926.53003563,75970946.791077942]

{"sheet":"Investimento Frota","index":20,"n_rows":1097,"n_cols":63,"rows_kept":1097,"cut":false,"hidden":false,"merged":[]}
["Servico","Operadora","Placa","Tipo_onibus","Chassi","Fabricante_Modelo_Chassi","Ano_Fab_Chassi","N_F_Chassi","Data_Compra_Chassi","Valor_Chassi","Fabricante_Modelo_Carroceria","Ano_Fab_Carroceria","N_F_Carroceria","Data_Compra_Carroceria","Valor_Carroceria","Situacao","Data_Inicio","Data_Fim",null,"Tipo_onibus",null,null,null,null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936697","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936697",null,null,null,"Tipo_onibus","Chassi","Fabricante_Modelo_Chassi",null,null,"Servico","Operadora","Placa","Tipo_onibus","Chassi","Fabricante_Modelo_Chassi","Ano_Fab_Chassi","N_F_Chassi","Data_Compra_Chassi","Valor_Chassi"]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0J48 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931528","M. BENZ / MB OF 1721 EURO V",2014,58420,"2014-01-28",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58419,"2014-01-28",127255,"CONTRATO Nº 08/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",null,null,null,"AUTO VIAÇÃO MARECHAL - BACIA 04",null,"2013-01-01","2013-12-29","2014-12-29","2015-12-29","2016-12-29","2017-12-29","2018-12-29","2019-12-29","2020-12-29","2021-12-29","2022-12-29",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936360","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936360",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936697","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0268 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936697","M. BENZ / MB OF-1721/59 EURO V",2014,445312,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0J49 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938999","M. BENZ / MB OF 1721 EURO V",2014,58421,"2014-01-28",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58420,"2014-01-28",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,"ÔNIBUS BÁSICO",null,null,null,"Tipo de Veículo","Proposta","2013-12-28","2014-12-28","2015-12-28","2016-12-28","2017-12-28","2018-12-28","2019-12-28","2020-12-28","2021-12-28","2022-12-28","2023-12-28",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936276","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936276",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936360","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0298 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936360","M. BENZ / MB OF-1721/59 EURO V",2014,445919,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0049 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937070","M. BENZ / MB OF 1721 EURO V",2014,442581,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58479,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,"MINIÔNIBUS (CONTRATO NOVO)",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",352,{"$f":"COUNTIFS(D:D,$X4,I:I,\">=\"&Z$2,I:I,\"<=\"&Z$3)","v":208},{"$f":"COUNTIFS(D:D,$X4,I:I,\">=\"&AA$2,I:I,\"<=\"&AA$3)","v":143},{"$f":"COUNTIFS(D:D,$X4,I:I,\">=\"&AB$2,I:I,\"<=\"&AB$3)","v":0},{"$f":"COUNTIFS(D:D,$X4,I:I,\">=\"&AC$2,I:I,\"<=\"&AC$3)","v":0},0,0,0,0,0,0,{"$f":"COUNTIFS(D:D,$X4,I:I,\">=\"&AJ$2,I:I,\"<=\"&AJ$3)","v":0},null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935218","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935218",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936276","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ2670 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936276","M. BENZ / MB OF-1721/59 EURO V",2014,445330,"2013-12-27",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1774 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941589","M. BENZ / MB OF 1721 EURO V",2014,442813,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58437,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,"ARTICULADO (CONTRATO NOVO)",null,null,null,"ÔNIBUS BÁSICO",null,0,{"$f":"COUNTIFS(E:E,$X5,J:J,\">=\"&AA$2,J:J,\"<=\"&AA$3)","v":0},0,{"$f":"COUNTIFS(D:D,$X5,I:I,\">=\"&AC$2,I:I,\"<=\"&AC$3)","v":4},0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935186","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935186",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935218","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0278 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935218","M. BENZ / MB OF-1721/59 EURO V",2014,447193,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0950 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939839","M. BENZ / MB OF 1721 EURO V",2014,442800,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58481,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,"ÔNIBUS BÁSICO (5 PORTAS)",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",79,1,0,0,{"$f":"COUNTIFS(D:D,$X6,I:I,\">=\"&AC$2,I:I,\"<=\"&AC$3)","v":0},0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935360","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935360",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935186","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0328 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935186","M. BENZ / MB OF-1721/59 EURO V",2014,447125,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0951 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937367","M. BENZ / MB OF 1721 EURO V",2014,442618,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58482,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,"MIDIÔNIBUS",null,null,null,"ARTICULADO (CONTRATO NOVO)",33,17,0,0,{"$f":"COUNTIFS(D:D,$X7,I:I,\">=\"&AC$2,I:I,\"<=\"&AC$3)","v":0},0,0,0,0,0,{"$f":"COUNTIFS(D:D,$X7,I:I,\">=\"&AI$2,I:I,\"<=\"&AI$3)","v":0},0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935321","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935321",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935360","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7040 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935360","M. BENZ / MB OF-1721/59 EURO V",2014,447176,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0952 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937373","M. BENZ / MB OF 1721 EURO V",2014,442606,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58483,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)",null,0,0,0,{"$f":"COUNTIFS(D:D,$X8,I:I,\">=\"&AC$2,I:I,\"<=\"&AC$3)","v":0},0,0,{"$f":"COUNTIFS(D:D,$X8,I:I,\">=\"&AF$2,I:I,\"<=\"&AF$3)","v":30},{"$f":"COUNTIFS(H:H,$X8,M:M,\">=\"&AG$2,M:M,\"<=\"&AG$3)","v":0},0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935336","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935336",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935321","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0217 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935321","M. BENZ / MB OF-1721/59 EURO V",2014,447165,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A25 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938630","M. BENZ / MB OF 1721 EURO V",2014,442705,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,null,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"MIDIÔNIBUS",null,0,0,0,{"$f":"COUNTIFS(D:D,$X9,I:I,\">=\"&AC$2,I:I,\"<=\"&AC$3)","v":0},0,0,0,{"$f":"COUNTIFS(H:H,$X9,M:M,\">=\"&AG$2,M:M,\"<=\"&AG$3)","v":0},0,30,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936720","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936720",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935336","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0232 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935336","M. BENZ / MB OF-1721/59 EURO V",2014,447163,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0953 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937405","M. BENZ / MB OF 1721 EURO V",2014,442574,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58485,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937329","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB937329",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936720","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7110 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936720","M. BENZ / MB OF-1721/59 EURO V",2014,445317,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0029 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937389","M. BENZ / MB OF 1721 EURO V",2014,442550,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58486,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936700","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936700",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937329","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0230 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937329","M. BENZ / MB OF-1721/59 EURO V",2014,445343,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0028 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939006","M. BENZ / MB OF 1721 EURO V",2014,443322,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58487,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934988","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934988",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936700","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ2820 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936700","M. BENZ / MB OF-1721/59 EURO V",2014,445309,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0954 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935792","M. BENZ / MB OF 1721 EURO V",2014,442804,"2014-01-30",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,57796,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935305","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935305",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934988","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7780 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934988","M. BENZ / MB OF-1721/59 EURO V",2014,445291,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0955 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938628","M. BENZ / MB OF 1721 EURO V",2014,442727,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58489,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"AUTO VIAÇÃO MARECHAL - BACIA 04","data início","2013-01-01","2013-12-29","2014-12-29","2015-12-29","2016-12-29","2017-12-29","2018-12-29","2019-12-29","2020-12-29","2021-12-29","2022-12-29",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935493","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935493",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935305","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ2810 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935305","M. BENZ / MB OF-1721/59 EURO V",2014,447172,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0018 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936257","M. BENZ / MB OF 1721 EURO V",2014,442808,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58490,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"Tipo de Veículo","Proposta","2013-12-28","2014-12-28","2015-12-28","2016-12-28","2017-12-28","2018-12-28","2019-12-28","2020-12-28","2021-12-28","2022-12-28","2023-12-28",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936245","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936245",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935493","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0224 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935493","M. BENZ / MB OF-1721/59 EURO V",2014,447188,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B27 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939002","M. BENZ / MB OF 1721 EURO V",2014,443264,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58491,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",352,{"$f":"COUNTIFS(D:D,$X16,Q:Q,\">=\"&Z$2,Q:Q,\"<=\"&Z$3)","v":60},{"$f":"COUNTIFS(D:D,$X16,Q:Q,\">=\"&AA$2,Q:Q,\"<=\"&AA$3)","v":291},0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935450","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935450",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936245","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0287 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936245","M. BENZ / MB OF-1721/59 EURO V",2014,445297,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0006 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937352","M. BENZ / MB OF 1721 EURO V",2014,442644,"2013-11-22",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58492,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO",null,0,{"$f":"COUNTIFS(D:D,$X17,Q:Q,\">=\"&AA$2,Q:Q,\"<=\"&AA$3)","v":1},0,0,{"$f":"COUNTIFS(D:D,$X17,Q:Q,\">=\"&AD$2,Q:Q,\"<=\"&AD$3)","v":4},{"$f":"COUNTIFS(H:H,$X17,U:U,\">=\"&AE$2,U:U,\"<=\"&AE$3)","v":0},0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934950","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934950",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935450","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7740 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935450","M. BENZ / MB OF-1721/59 EURO V",2014,447183,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0956 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935807","M. BENZ / MB OF 1721 EURO V",2014,442532,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58493,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",79,0,{"$f":"COUNTIFS(D:D,$X18,Q:Q,\">=\"&AA$2,Q:Q,\"<=\"&AA$3)","v":79},0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934995","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934995",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934950","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0226 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934950","M. BENZ / MB OF-1721/59 EURO V",2014,445288,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0123 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937648","M. BENZ / MB OF 1721 EURO V",2014,442654,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58494,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)",33,0,{"$f":"COUNTIFS(D:D,$X19,Q:Q,\">=\"&AA$2,Q:Q,\"<=\"&AA$3)","v":33},0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938002","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938002",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934995","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7710 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934995","M. BENZ / MB OF-1721/59 EURO V",2014,445304,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0032 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB933403","M. BENZ / MB OF 1721 EURO V",2014,443106,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58495,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)",null,0,{"$f":"COUNTIFS(D:D,$X20,Q:Q,\">=\"&AA$2,Q:Q,\"<=\"&AA$3)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936356","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936356",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938002","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7730 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938002","M. BENZ / MB OF-1721/59 EURO V",2014,445300,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0027 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934030","M. BENZ / MB OF 1721 EURO V",2014,443125,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58496,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"MIDIÔNIBUS",null,0,{"$f":"COUNTIFS(D:D,$X21,Q:Q,\">=\"&AA$2,Q:Q,\"<=\"&AA$3)","v":0},0,0,0,0,0,0,0,0,{"$f":"COUNTIFS(D:D,$X21,Q:Q,\">=\"&AJ$2,Q:Q,\"<=\"&AJ$3)","v":30},null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936249","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936249",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936356","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7790 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936356","M. BENZ / MB OF-1721/59 EURO V",2014,445274,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0015 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB933518","M. BENZ / MB OF 1721 EURO V",2014,443117,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58497,"2014-01-29",127255,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936726","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936726",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936249","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7370 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936249","M. BENZ / MB OF-1721/59 EURO V",2014,445303,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0126 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB933514","M. BENZ / MB OF 1721 EURO V",2014,443115,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58498,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936747","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936747",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936726","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0229 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936726","M. BENZ / MB OF-1721/59 EURO V",2014,445315,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0052 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937618","M. BENZ / MB OF 1721 EURO V",2014,442620,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58447,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935182","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935182",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936747","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7760 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936747","M. BENZ / MB OF-1721/59 EURO V",2014,445331,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0053 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB933471","M. BENZ / MB OF 1721 EURO V",2014,443094,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58448,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936358","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936358",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935182","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ2740 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935182","M. BENZ / MB OF-1721/59 EURO V",2014,447131,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0116 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB933419","M. BENZ / MB OF 1721 EURO V",2014,443110,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58449,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936348","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936348",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936358","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0223 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936358","M. BENZ / MB OF-1721/59 EURO V",2014,445318,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0033 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936708","M. BENZ / MB OF 1721 EURO V",2014,442504,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58450,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935418","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935418",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936348","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0227 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936348","M. BENZ / MB OF-1721/59 EURO V",2014,445329,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0119 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938584","M. BENZ / MB OF 1721 EURO V",2014,443345,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58452,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"AUTO VIAÇÃO MARECHAL - BACIA 04","data fim","2013-01-01","2013-12-29","2014-12-29","2015-12-29","2016-12-29","2017-12-29","2018-12-29","2019-12-29","2020-12-29","2021-12-29","2022-12-29",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936260","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936260",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935418","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ2730 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935418","M. BENZ / MB OF-1721/59 EURO V",2014,447180,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0054 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938085","M. BENZ / MB OF 1721 EURO V",2014,442584,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58453,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"Tipo de Veículo","Proposta","2013-12-28","2014-12-28","2015-12-28","2016-12-28","2017-12-28","2018-12-28","2019-12-28","2020-12-28","2021-12-28","2022-12-28","2023-12-28",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935184","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935184",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936260","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0225 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936260","M. BENZ / MB OF-1721/59 EURO V",2014,445316,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A50 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938049","M. BENZ / MB OF 1721 EURO V",2014,442639,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58454,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",352,{"$f":"COUNTIFS(D:D,$X30,R:R,\">=\"&Z$2,R:R,\"<=\"&Z$3)","v":0},{"$f":"COUNTIFS(D:D,$X30,R:R,\">=\"&AA$2,R:R,\"<=\"&AA$3)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935502","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935502",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935184","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0219 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935184","M. BENZ / MB OF-1721/59 EURO V",2014,447139,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B17 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934028","M. BENZ / MB OF 1721 EURO V",2014,443129,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58455,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO",null,{"$f":"COUNTIFS(C:C,$X31,Q:Q,\">=\"&Z$2,Q:Q,\"<=\"&Z$3)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936282","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936282",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935502","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7750 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935502","M. BENZ / MB OF-1721/59 EURO V",2014,447118,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B25 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936262","M. BENZ / MB OF 1721 EURO V",2014,442799,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58456,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",79,{"$f":"COUNTIFS(C:C,$X32,Q:Q,\">=\"&Z$2,Q:Q,\"<=\"&Z$3)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"COUNTIFS(D:D,$X32,R:R,\">=\"&AJ$2,R:R,\"<=\"&AJ$3)","v":16},null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934945","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934945",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936282","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0320 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936282","M. BENZ / MB OF-1721/59 EURO V",2014,445306,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0014 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936706","M. BENZ / MB OF 1721 EURO V",2014,442492,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58457,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)",33,{"$f":"COUNTIFS(C:C,$X33,Q:Q,\">=\"&Z$2,Q:Q,\"<=\"&Z$3)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935344","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935344",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934945","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0288 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934945","M. BENZ / MB OF-1721/59 EURO V",2014,445286,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0022 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938066","M. BENZ / MB OF 1721 EURO V",2014,442552,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58458,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)",null,{"$f":"COUNTIFS(C:C,$X34,Q:Q,\">=\"&Z$2,Q:Q,\"<=\"&Z$3)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936338","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936338",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935344","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0247 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935344","M. BENZ / MB OF-1721/59 EURO V",2014,447150,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0030 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937384","M. BENZ / MB OF 1721 EURO V",2014,442651,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58459,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"MIDIÔNIBUS",null,{"$f":"COUNTIFS(C:C,$X35,Q:Q,\">=\"&Z$2,Q:Q,\"<=\"&Z$3)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"COUNTIFS(D:D,$X35,R:R,\">=\"&AJ$2,R:R,\"<=\"&AJ$3)","v":0},null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936239","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936239",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936338","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0238 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936338","M. BENZ / MB OF-1721/59 EURO V",2014,445325,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0003 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939814","M. BENZ / MB OF 1721 EURO V",2014,442720,"2013-11-22",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58460,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937998","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB937998",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936239","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0307 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936239","M. BENZ / MB OF-1721/59 EURO V",2014,445294,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0124 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937639","M. BENZ / MB OF 1721 EURO V",2014,442660,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58461,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936729","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936729",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937998","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ7720 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937998","M. BENZ / MB OF-1721/59 EURO V",2014,445298,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0017 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939812","M. BENZ / MB OF 1721 EURO V",2014,442740,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58462,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935285","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935285",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936729","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0248 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936729","M. BENZ / MB OF-1721/59 EURO V",2014,445333,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0021 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938634","M. BENZ / MB OF 1721 EURO V",2014,442768,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58463,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935298","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935298",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935285","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0222 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935285","M. BENZ / MB OF-1721/59 EURO V",2014,447168,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0023 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941529","M. BENZ / MB OF 1721 EURO V",2014,442769,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58464,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"AUTO VIAÇÃO MARECHAL - BACIA 04","data fim","2013-01-01","2013-12-29","2014-12-29","2015-12-29","2016-12-29","2017-12-29","2018-12-29","2019-12-29","2020-12-29","2021-12-29","2022-12-29",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934553","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934553",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935298","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0327 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935298","M. BENZ / MB OF-1721/59 EURO V",2014,447161,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1595 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936705","M. BENZ / MB OF 1721 EURO V",2014,442501,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58465,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,"Tipo de Veículo","Proposta","2013-12-28","2014-12-28","2015-12-28","2016-12-28","2017-12-28","2018-12-28","2019-12-28","2020-12-28","2021-12-28","2022-12-28","2023-12-28",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938102","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938102",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934553","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0221 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934553","M. BENZ / MB OF-1721/59 EURO V",2014,445332,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0019 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938995","M. BENZ / MB OF 1721 EURO V",2014,443416,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58466,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",352,{"$f":"Z4","v":208},{"$f":"AA4+Z42-AA30","v":351},351,351,351,351,351,351,351,351,351,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935303","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935303",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938102","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0220 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938102","M. BENZ / MB OF-1721/59 EURO V",2014,445345,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0047 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937596","M. BENZ / MB OF 1721 EURO V",2014,442642,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58467,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO",null,0,{"$f":"AA5+Z43-AA31","v":0},0,4,4,4,4,4,4,4,4,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938011","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938011",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935303","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0234 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935303","M. BENZ / MB OF-1721/59 EURO V",2014,447178,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0122 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936696","M. BENZ / MB OF 1721 EURO V",2014,442824,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58426,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",79,1,{"$f":"AA6+Z44-AA32","v":1},1,1,1,1,1,1,1,1,-15,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935294","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935294",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938011","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0250 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938011","M. BENZ / MB OF-1721/59 EURO V",2014,445334,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0020 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940144","M. BENZ / MB OF 1721 EURO V",2014,442760,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58427,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)",33,17,{"$f":"AA7+Z45-AA33","v":17},17,17,17,17,17,17,17,17,17,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935300","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935300",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935294","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0337 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935294","M. BENZ / MB OF-1721/59 EURO V",2014,447157,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A48 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938638","M. BENZ / MB OF 1721 EURO V",2014,443296,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58428,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)",null,0,{"$f":"AA8+Z46-AA34","v":0},0,0,0,0,30,30,30,30,30,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935327","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935327",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935300","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0267 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935300","M. BENZ / MB OF-1721/59 EURO V",2014,447159,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0005 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939834","M. BENZ / MB OF 1721 EURO V",2014,442710,"2013-11-22",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58429,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,"MIDIÔNIBUS",null,0,{"$f":"AA9+Z47-AA35","v":0},0,0,0,0,0,0,0,30,30,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935211","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935211",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935327","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0254 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935327","M. BENZ / MB OF-1721/59 EURO V",2014,446458,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0016 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939808","M. BENZ / MB OF 1721 EURO V",2014,442724,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58430,"2014-01-29",127255,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936242","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936242",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935211","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0216 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935211","M. BENZ / MB OF-1721/59 EURO V",2014,446450,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0121 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939797","M. BENZ / MB OF 1721 EURO V",2014,442800,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58431,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935214","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935214",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936242","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0242 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936242","M. BENZ / MB OF-1721/59 EURO V",2014,446466,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0993 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941593","M. BENZ / MB OF 1721 EURO V",2014,442801,"2013-11-22",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58432,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935250","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935250",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935214","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0249 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935214","M. BENZ / MB OF-1721/59 EURO V",2014,446443,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0118 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935764","M. BENZ / MB OF 1721 EURO V",2014,442530,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58433,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936228","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936228",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935250","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0207 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935250","M. BENZ / MB OF-1721/59 EURO V",2014,446456,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0103 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938571","M. BENZ / MB OF 1721 EURO V",2014,442742,"2013-11-22",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58435,"2014-01-29",127255,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2019-12-27",null,null,null,null,null,"AUTO VIAÇÃO MARECHAL - BACIA 04","data fim","2013-01-01","2013-12-29","2014-12-29","2015-12-29","2016-12-29","2017-12-29","2018-12-29","2019-12-29","2020-12-29","2021-12-29","2022-12-29",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936280","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936280",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936228","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0228 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936228","M. BENZ / MB OF-1721/59 EURO V",2014,446464,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0120 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937641","M. BENZ / MB OF 1721 EURO V",2014,442580,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58434,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,"Tipo de Veículo","Proposta","2013-12-28","2014-12-28","2015-12-28","2016-12-28","2017-12-28","2018-12-28","2019-12-28","2020-12-28","2021-12-28","2022-12-28","2023-12-28",null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935311","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935311",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936280","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0231 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936280","M. BENZ / MB OF-1721/59 EURO V",2014,446473,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0004 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937411","M. BENZ / MB OF 1721 EURO V",2014,442614,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58436,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,"Mini",79,{"$f":"Z44+Z47","v":1},1,1,1,1,1,1,1,1,31,15,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935181","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935181",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935311","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0261 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935311","M. BENZ / MB OF-1721/59 EURO V",2014,446415,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F04 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941586","M. BENZ / MB OF 1721 EURO V",2014,442813,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58437,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-04","2023-12-31",null,null,null,null,null,"ÔNIBUS BÁSICO",352,{"$f":"Z42+Z43+Z46","v":208},351,351,355,355,355,385,385,385,385,385,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934982","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934982",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935181","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0251 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935181","M. BENZ / MB OF-1721/59 EURO V",2014,446442,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0002 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937382","M. BENZ / MB OF 1721 EURO V",2014,442555,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58438,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,"Articulado",33,{"$f":"Z45","v":17},17,17,17,17,17,17,17,17,17,17,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936308","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936308",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934982","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0308 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934982","M. BENZ / MB OF-1721/59 EURO V",2014,446427,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0996 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB933747","M. BENZ / MB OF 1721 EURO V",2014,443119,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58439,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,{"$f":"SUM(Z54:Z56)","v":226},369,369,373,373,373,403,403,403,433,417,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935308","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935308",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936308","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0262 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936308","M. BENZ / MB OF-1721/59 EURO V",2014,446447,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0989 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937377","M. BENZ / MB OF 1721 EURO V",2014,442670,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58440,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935191","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935191",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935308","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0318 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935308","M. BENZ / MB OF-1721/59 EURO V",2014,446461,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0991 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937324","M. BENZ / MB OF 1721 EURO V",2014,442633,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58441,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936296","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936296",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935191","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0208 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935191","M. BENZ / MB OF-1721/59 EURO V",2014,446445,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1502 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935768","M. BENZ / MB OF 1721 EURO V",2014,442491,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58443,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938004","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938004",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936296","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0240 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936296","M. BENZ / MB OF-1721/59 EURO V",2014,446468,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0992 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939062","M. BENZ / MB OF 1721 EURO V",2014,443314,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58444,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935352","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935352",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938004","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0235 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938004","M. BENZ / MB OF-1721/59 EURO V",2014,446373,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1576 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937993","M. BENZ / MB OF 1721 EURO V",2014,442647,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58445,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934525","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934525",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935352","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0237 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935352","M. BENZ / MB OF-1721/59 EURO V",2014,446463,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0990 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934063","M. BENZ / MB OF 1721 EURO V",2014,443121,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58446,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934513","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934513",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934525","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0269 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934525","M. BENZ / MB OF-1721/59 EURO V",2014,446426,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1605 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934036","M. BENZ / MB OF 1721 EURO V",2014,443093,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59217,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936704","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936704",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934513","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0243 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934513","M. BENZ / MB OF-1721/59 EURO V",2014,446466,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1534 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937646","M. BENZ / MB OF 1721 EURO V",2014,442594,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59155,"2014-02-13",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936765","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936765",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936704","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0239 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936704","M. BENZ / MB OF-1721/59 EURO V",2014,447151,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1538 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937980","M. BENZ / MB OF 1721 EURO V",2014,442632,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59156,"2014-02-13",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934555","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934555",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936765","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0253 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936765","M. BENZ / MB OF-1721/59 EURO V",2014,446414,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1604 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937606","M. BENZ / MB OF 1721 EURO V",2014,443605,"2014-02-18",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59218,"2013-11-21",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935246","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935246",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934555","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0272 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934555","M. BENZ / MB OF-1721/59 EURO V",2014,446441,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1541 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937623","M. BENZ / MB OF 1721 EURO V",2014,442607,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59207,"2014-02-17",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934980","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934980",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935246","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0276 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935246","M. BENZ / MB OF-1721/59 EURO V",2014,446455,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1644 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937989","M. BENZ / MB OF 1721 EURO V",2014,442813,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58437,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936728","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936728",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934980","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0218 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934980","M. BENZ / MB OF-1721/59 EURO V",2014,446446,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1536 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937354","M. BENZ / MB OF 1721 EURO V",2014,442554,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59219,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936286","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936286",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936728","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0252 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936728","M. BENZ / MB OF-1721/59 EURO V",2014,446416,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1630 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937364","M. BENZ / MB OF 1721 EURO V",2014,442609,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59220,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935247","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935247",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936286","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0244 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936286","M. BENZ / MB OF-1721/59 EURO V",2014,446472,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1606 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937350","M. BENZ / MB OF 1721 EURO V",2014,442587,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59165,"2014-02-14",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938014","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938014",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935247","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0245 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935247","M. BENZ / MB OF-1721/59 EURO V",2014,446449,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1758 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937403","M. BENZ / MB OF 1721 EURO V",2014,442588,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59166,"2014-02-14",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936787","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936787",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938014","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0241 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938014","M. BENZ / MB OF-1721/59 EURO V",2014,446380,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1533 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937320","M. BENZ / MB OF 1721 EURO V",2014,442626,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59208,"2014-02-17",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935189","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935189",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936787","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0266 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936787","M. BENZ / MB OF-1721/59 EURO V",2014,446428,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1540 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937593","M. BENZ / MB OF 1721 EURO V",2014,442608,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59209,"2014-02-17",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936259","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936259",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935189","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0236 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935189","M. BENZ / MB OF-1721/59 EURO V",2014,446451,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1537 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937356","M. BENZ / MB OF 1721 EURO V",2014,442573,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59224,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-25","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936232","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936232",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936259","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0257 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936259","M. BENZ / MB OF-1721/59 EURO V",2014,446470,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1603 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939852","M. BENZ / MB OF 1721 EURO V",2014,442810,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59223,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935238","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935238",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936232","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0255 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936232","M. BENZ / MB OF-1721/59 EURO V",2014,446452,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1539 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937347","M. BENZ / MB OF 1721 EURO V",2014,442595,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59222,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-21","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936714","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936714",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935238","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0233 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935238","M. BENZ / MB OF-1721/59 EURO V",2014,446448,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1631 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937322","M. BENZ / MB OF 1721 EURO V",2014,442568,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59225,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936780","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936780",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936714","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0246 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936714","M. BENZ / MB OF-1721/59 EURO V",2014,446489,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1597 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937326","M. BENZ / MB OF 1721 EURO V",2014,442623,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59226,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936781","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936781",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936780","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0258 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936780","M. BENZ / MB OF-1721/59 EURO V",2014,446595,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1594 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941938","M. BENZ / MB OF 1721 EURO V",2014,442846,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59227,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936709","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936709",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936781","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0256 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936781","M. BENZ / MB OF-1721/59 EURO V",2014,446408,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1636 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937338","M. BENZ / MB OF 1721 EURO V",2014,442611,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59228,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936759","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936759",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936709","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0273 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936709","M. BENZ / MB OF-1721/59 EURO V",2014,446474,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1611 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941936","M. BENZ / MB OF 1721 EURO V",2014,442835,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59229,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935215","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935215",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936759","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0265 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936759","M. BENZ / MB OF-1721/59 EURO V",2014,446475,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G09 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937345","M. BENZ / MB OF 1721 EURO V",2014,442591,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59245,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936741","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936741",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935215","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0444 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935215","M. BENZ / MB OF-1721/59 EURO V",2014,447133,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1612 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937375","M. BENZ / MB OF 1721 EURO V",2014,442551,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59246,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936702","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936702",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936741","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0274 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936741","M. BENZ / MB OF-1721/59 EURO V",2014,445444,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1632 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937360","M. BENZ / MB OF 1721 EURO V",2014,442557,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59247,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936777","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936777",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936702","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0275 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936702","M. BENZ / MB OF-1721/59 EURO V",2014,445438,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1633 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937608","M. BENZ / MB OF 1721 EURO V",2014,442813,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58437,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936783","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936783",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936777","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0270 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936777","M. BENZ / MB OF-1721/59 EURO V",2014,445443,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1637 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937643","M. BENZ / MB OF 1721 EURO V",2014,442583,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59249,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936739","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936739",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936783","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0468 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936783","M. BENZ / MB OF-1721/59 EURO V",2014,445445,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1638 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937400","M. BENZ / MB OF 1721 EURO V",2014,442577,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59250,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939030","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939030",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936739","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0260 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936739","M. BENZ / MB OF-1721/59 EURO V",2014,445395,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1639 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936342","M. BENZ / MB OF 1721 EURO V",2014,442496,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59251,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936762","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936762",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939030","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0263 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939030","M. BENZ / MB OF-1721/59 EURO V",2014,447968,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G41 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938126","M. BENZ / MB OF 1721 EURO V",2014,442730,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58573,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936712","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936712",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936762","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0259 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936762","M. BENZ / MB OF-1721/59 EURO V",2014,446481,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1640 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937348","M. BENZ / MB OF 1721 EURO V",2014,442730,"2014-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58573,"2014-02-17",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936757","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936757",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936712","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0356 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936712","M. BENZ / MB OF-1721/59 EURO V",2014,445560,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1610 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937603","M. BENZ / MB OF 1721 EURO V",2014,442730,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58573,"2014-02-17",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938042","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938042",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936757","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0462 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936757","M. BENZ / MB OF-1721/59 EURO V",2014,445497,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1635 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941934","M. BENZ / MB OF 1721 EURO V",2014,442842,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59255,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936306","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936306",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938042","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0271 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938042","M. BENZ / MB OF-1721/59 EURO V",2014,445462,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1613 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941932","M. BENZ / MB OF 1721 EURO V",2014,442822,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59256,"2014-02-18",127255,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-03-22","2017-04-11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937028","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB937028",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936306","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0264 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936306","M. BENZ / MB OF-1721/59 EURO V",2014,445563,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1642 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938097","M. BENZ / MB OF 1721 EURO V",2014,442813,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58437,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937121","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB937121",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937028","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0449 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937028","M. BENZ / MB OF-1721/59 EURO V",2014,445452,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1647 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937613","M. BENZ / MB OF 1721 EURO V",2014,442653,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59258,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937129","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB937129",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937121","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0447 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937121","M. BENZ / MB OF-1721/59 EURO V",2014,445405,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1643 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937616","M. BENZ / MB OF 1721 EURO V",2014,442664,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59259,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936713","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936713",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937129","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0461 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937129","M. BENZ / MB OF-1721/59 EURO V",2014,445448,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1634 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937635","M. BENZ / MB OF 1721 EURO V",2014,442730,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58573,"2014-01-31",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-30","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936775","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936775",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936713","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0448 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936713","M. BENZ / MB OF-1721/59 EURO V",2014,445401,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1645 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937398","M. BENZ / MB OF 1721 EURO V",2014,442648,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59261,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938037","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938037",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936775","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0458 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936775","M. BENZ / MB OF-1721/59 EURO V",2014,445519,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1646 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937408","M. BENZ / MB OF 1721 EURO V",2014,442616,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,59262,"2014-02-18",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939069","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939069",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938037","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0445 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938037","M. BENZ / MB OF-1721/59 EURO V",2014,445409,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0061 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939310","M. BENZ / MB OF 1721 EURO V",2014,57816,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57815,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938026","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938026",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939069","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0446 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939069","M. BENZ / MB OF-1721/59 EURO V",2014,447971,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1H65 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939325","M. BENZ / MB OF 1721 EURO V",2014,442730,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58573,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930781","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB930781",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938026","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0453 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938026","M. BENZ / MB OF-1721/59 EURO V",2014,445453,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A26 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939265","M. BENZ / MB OF 1721 EURO V",2014,443393,"2013-01-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57816,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936304","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936304",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930781","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0452 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930781","M. BENZ / MB OF-1721/59 EURO V",2014,445197,"2013-11-27",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0182 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939321","M. BENZ / MB OF 1721 EURO V",2014,57821,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57820,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936766","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936766",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936304","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0457 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936304","M. BENZ / MB OF-1721/59 EURO V",2014,445566,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0961 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939036","M. BENZ / MB OF 1721 EURO V",2014,57823,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57822,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936336","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936336",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936766","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0455 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936766","M. BENZ / MB OF-1721/59 EURO V",2014,445547,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1757 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939010","M. BENZ / MB OF 1721 EURO V",2014,57824,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57825,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936294","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936294",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936336","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0459 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936336","M. BENZ / MB OF-1721/59 EURO V",2014,445452,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A66 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939060","M. BENZ / MB OF 1721 EURO V",2014,57825,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57824,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936328","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936328",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936294","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0456 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936294","M. BENZ / MB OF-1721/59 EURO V",2014,445561,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0J99 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940196","M. BENZ / MB OF 1721 EURO V",2014,442805,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57826,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936334","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936334",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936328","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0460 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936328","M. BENZ / MB OF-1721/59 EURO V",2014,445564,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B93 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939004","M. BENZ / MB OF 1721 EURO V",2014,57829,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57828,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936292","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936292",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936334","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0464 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936334","M. BENZ / MB OF-1721/59 EURO V",2014,445567,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0153 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939053","M. BENZ / MB OF 1721 EURO V",2014,57831,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57830,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936350","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936350",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936292","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0451 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936292","M. BENZ / MB OF-1721/59 EURO V",2014,445580,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0157 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939068","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936310","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936310",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936350","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0480 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936350","M. BENZ / MB OF-1721/59 EURO V",2014,445452,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0149 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939034","M. BENZ / MB OF 1721 EURO V",2014,57835,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57834,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936320","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936320",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936310","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0454 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936310","M. BENZ / MB OF-1721/59 EURO V",2014,445583,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0060 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939045","M. BENZ / MB OF 1721 EURO V",2014,57837,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57836,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936255","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936255",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936320","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0450 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936320","M. BENZ / MB OF-1721/59 EURO V",2014,445565,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0200 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939038","M. BENZ / MB OF 1721 EURO V",2014,57839,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57838,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935237","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935237",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936255","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0467 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936255","M. BENZ / MB OF-1721/59 EURO V",2014,445419,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A59 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939025","M. BENZ / MB OF 1721 EURO V",2014,57841,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57840,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935197","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935197",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935237","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0466 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935237","M. BENZ / MB OF-1721/59 EURO V",2014,444027,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0190 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939079","M. BENZ / MB OF 1721 EURO V",2014,57843,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57842,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935263","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935263",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935197","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0471 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935197","M. BENZ / MB OF-1721/59 EURO V",2014,444907,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A65 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939066","M. BENZ / MB OF 1721 EURO V",2014,57845,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57844,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935261","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935261",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935263","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0470 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935263","M. BENZ / MB OF-1721/59 EURO V",2014,445452,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0186 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939055","M. BENZ / MB OF 1721 EURO V",2014,57847,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57846,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935266","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935266",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935261","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0473 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935261","M. BENZ / MB OF-1721/59 EURO V",2014,445203,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0160 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939012","M. BENZ / MB OF 1721 EURO V",2014,57849,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57848,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935205","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935205",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935266","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0476 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935266","M. BENZ / MB OF-1721/59 EURO V",2014,445250,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0958 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939014","M. BENZ / MB OF 1721 EURO V",2014,57850,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57851,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935228","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935228",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935205","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0478 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935205","M. BENZ / MB OF-1721/59 EURO V",2014,445452,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0166 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939017","M. BENZ / MB OF 1721 EURO V",2014,57853,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57852,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935243","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935243",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935228","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0474 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935228","M. BENZ / MB OF-1721/59 EURO V",2014,445255,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0046 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939049","M. BENZ / MB OF 1721 EURO V",2014,57975,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57974,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935208","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935208",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935243","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0472 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935243","M. BENZ / MB OF-1721/59 EURO V",2014,445258,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A68 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939950","M. BENZ / MB OF 1721 EURO V",2014,57977,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57976,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935333","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935333",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935208","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0469 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935208","M. BENZ / MB OF-1721/59 EURO V",2014,445245,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0067 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940126","M. BENZ / MB OF 1721 EURO V",2014,57855,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57854,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935220","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935220",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935333","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0463 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935333","M. BENZ / MB OF-1721/59 EURO V",2014,445249,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A36 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938591","M. BENZ / MB OF 1721 EURO V",2014,57857,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57856,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935314","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935314",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935220","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0479 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935220","M. BENZ / MB OF-1721/59 EURO V",2014,445505,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B61 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938354","M. BENZ / MB OF 1721 EURO V",2014,57859,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57858,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-06","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935295","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935295",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935314","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0477 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935314","M. BENZ / MB OF-1721/59 EURO V",2014,445219,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B88 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938362","M. BENZ / MB OF 1721 EURO V",2014,57861,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57860,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935339","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935339",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935295","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0475 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935295","M. BENZ / MB OF-1721/59 EURO V",2014,445209,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A34 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939042","M. BENZ / MB OF 1721 EURO V",2014,57979,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57978,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935326","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935326",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935339","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0465 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935339","M. BENZ / MB OF-1721/59 EURO V",2014,445240,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0151 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938115","M. BENZ / MB OF 1721 EURO V",2014,57863,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57862,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935329","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935329",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935326","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0519 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935326","M. BENZ / MB OF-1721/59 EURO V",2014,445218,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0J65 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938076","M. BENZ / MB OF 1721 EURO V",2014,null,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,null,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935323","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935323",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935329","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0521 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935329","M. BENZ / MB OF-1721/59 EURO V",2014,445265,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1586 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938060","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935318","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935318",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935323","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0518 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935323","M. BENZ / MB OF-1721/59 EURO V",2014,445257,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0196 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938140","M. BENZ / MB OF 1721 EURO V",2014,57865,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57864,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935349","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935349",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935318","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0517 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935318","M. BENZ / MB OF-1721/59 EURO V",2014,445260,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B52 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938100","M. BENZ / MB OF 1721 EURO V",2014,57867,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57866,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935231","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935231",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935349","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0516 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935349","M. BENZ / MB OF-1721/59 EURO V",2014,445246,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0105 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384067EB938073","M. BENZ / MB OF 1721 EURO V",2014,57867,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57866,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935284","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935284",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935231","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0515 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935231","M. BENZ / MB OF-1721/59 EURO V",2014,444046,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0063 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938329","M. BENZ / MB OF 1721 EURO V",2014,57869,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57868,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934915","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934915",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935284","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0500 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935284","M. BENZ / MB OF-1721/59 EURO V",2014,445307,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0039 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938053","M. BENZ / MB OF 1721 EURO V",2014,57871,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57870,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935316","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935316",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934915","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0514 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934915","M. BENZ / MB OF-1721/59 EURO V",2014,444013,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A62 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938400","M. BENZ / MB OF 1721 EURO V",2014,58028,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58027,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934529","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934529",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935316","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0513 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935316","M. BENZ / MB OF-1721/59 EURO V",2014,445262,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0187 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938134","M. BENZ / MB OF 1721 EURO V",2014,57873,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57872,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934247","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934247",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934529","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0512 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934529","M. BENZ / MB OF-1721/59 EURO V",2014,444007,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0045 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938058","M. BENZ / MB OF 1721 EURO V",2014,57987,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57986,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934541","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934541",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934247","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0891 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934247","M. BENZ / MB OF-1721/59 EURO V",2014,443962,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0088 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938111","M. BENZ / MB OF 1721 EURO V",2014,57875,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57874,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934503","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934503",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934541","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0501 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934541","M. BENZ / MB OF-1721/59 EURO V",2014,443987,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0089 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938078","M. BENZ / MB OF 1721 EURO V",2014,58030,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58029,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934545","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934545",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934503","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0511 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934503","M. BENZ / MB OF-1721/59 EURO V",2014,443998,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0064 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938130","M. BENZ / MB OF 1721 EURO V",2014,58032,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58031,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934519","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934519",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934545","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0510 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934545","M. BENZ / MB OF-1721/59 EURO V",2014,444009,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0012 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938656","M. BENZ / MB OF 1721 EURO V",2014,443278,"2013-11-21",130900,"NEOBUS / M.BENZ/NEOBUS MEGA U",2013,58362,"2014-01-29",127255,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934569","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934569",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934519","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0509 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934519","M. BENZ / MB OF-1721/59 EURO V",2014,443966,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0191 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938654","M. BENZ / MB OF 1721 EURO V",2014,57877,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57876,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935257","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935257",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934569","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0508 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934569","M. BENZ / MB OF-1721/59 EURO V",2014,443981,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0042 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938642","M. BENZ / MB OF 1721 EURO V",2014,57879,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57878,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934955","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934955",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935257","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0520 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935257","M. BENZ / MB OF-1721/59 EURO V",2014,445400,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0040 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938636","M. BENZ / MB OF 1721 EURO V",2014,58034,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58033,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934943","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934943",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934955","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0507 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934955","M. BENZ / MB OF-1721/59 EURO V",2014,445601,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0962 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938632","M. BENZ / MB OF 1721 EURO V",2014,57883,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57884,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935002","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935002",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934943","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0506 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934943","M. BENZ / MB OF-1721/59 EURO V",2014,445420,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0038 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938597","M. BENZ / MB OF 1721 EURO V",2014,57989,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57988,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934535","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934535",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935002","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0505 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935002","M. BENZ / MB OF-1721/59 EURO V",2014,445407,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0043 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938579","M. BENZ / MB OF 1721 EURO V",2014,57991,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57990,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934061","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934061",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934535","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0504 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934535","M. BENZ / MB OF-1721/59 EURO V",2014,444016,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0172 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938573","M. BENZ / MB OF 1721 EURO V",2014,57881,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57880,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934925","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934925",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934061","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0503 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934061","M. BENZ / MB OF-1721/59 EURO V",2014,444130,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0037 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938595","M. BENZ / MB OF 1721 EURO V",2014,58038,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58037,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935006","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935006",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934925","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0502 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934925","M. BENZ / MB OF-1721/59 EURO V",2014,445555,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0044 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938658","M. BENZ / MB OF 1721 EURO V",2014,58068,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58067,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934921","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934921",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935006","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0493 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935006","M. BENZ / MB OF-1721/59 EURO V",2014,445292,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1547 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938389","M. BENZ / MB OF 1721 EURO V",2014,442709,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58069,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934953","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934953",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934921","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0492 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934921","M. BENZ / MB OF-1721/59 EURO V",2014,444116,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B40 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938577","M. BENZ / MB OF 1721 EURO V",2014,57993,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57992,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934985","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934985",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934953","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0490 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934953","M. BENZ / MB OF-1721/59 EURO V",2014,445283,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0139 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938321","M. BENZ / MB OF 1721 EURO V",2014,58040,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58039,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934974","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934974",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934985","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0491 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934985","M. BENZ / MB OF-1721/59 EURO V",2014,445296,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0J98 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938315","M. BENZ / MB OF 1721 EURO V",2014,442506,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58364,"2014-02-11",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934923","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934923",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934974","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0489 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934974","M. BENZ / MB OF-1721/59 EURO V",2014,445557,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B06 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938589","M. BENZ / MB OF 1721 EURO V",2014,442733,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57994,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934961","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934961",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934923","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0498 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934923","M. BENZ / MB OF-1721/59 EURO V",2014,443944,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0099 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938651","M. BENZ / MB OF 1721 EURO V",2014,57883,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57882,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934571","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934571",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934961","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0497 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934961","M. BENZ / MB OF-1721/59 EURO V",2014,445310,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0108 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940159","M. BENZ / MB OF 1721 EURO V",2014,58072,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58071,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934577","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934577",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934571","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0496 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934571","M. BENZ / MB OF-1721/59 EURO V",2014,444029,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0195 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940138","M. BENZ / MB OF 1721 EURO V",2014,57885,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57884,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-07","2019-02-13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934567","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934567",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934577","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0495 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934577","M. BENZ / MB OF-1721/59 EURO V",2014,444040,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A93 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941940","M. BENZ / MB OF 1721 EURO V",2014,57887,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57886,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934573","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934573",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934567","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0494 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934567","M. BENZ / MB OF-1721/59 EURO V",2014,444050,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0098 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940188","M. BENZ / MB OF 1721 EURO V",2014,57889,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57888,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934563","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934563",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934573","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0482 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934573","M. BENZ / MB OF-1721/59 EURO V",2014,444061,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0097 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940208","M. BENZ / MB OF 1721 EURO V",2014,58042,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58041,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935003","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935003",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934563","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0481 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934563","M. BENZ / MB OF-1721/59 EURO V",2014,444070,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1503 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940134","M. BENZ / MB OF 1721 EURO V",2014,442844,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57996,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934547","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934547",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935003","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0488 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935003","M. BENZ / MB OF-1721/59 EURO V",2014,445289,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0138 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940206","M. BENZ / MB OF 1721 EURO V",2014,57891,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57890,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934998","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934998",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934547","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0487 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934547","M. BENZ / MB OF-1721/59 EURO V",2014,444105,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0137 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940150","M. BENZ / MB OF 1721 EURO V",2014,57999,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57998,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934936","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934936",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934998","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0486 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934998","M. BENZ / MB OF-1721/59 EURO V",2014,445211,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0966 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937362","M. BENZ / MB OF 1721 EURO V",2014,null,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,null,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934962","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934962",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934936","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0485 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934936","M. BENZ / MB OF-1721/59 EURO V",2014,445235,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0058 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936744","M. BENZ / MB OF 1721 EURO V",2014,58003,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58002,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934929","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934929",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934962","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0484 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934962","M. BENZ / MB OF-1721/59 EURO V",2014,445243,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0997 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936773","M. BENZ / MB OF 1721 EURO V",2014,58005,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58004,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934972","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934972",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934929","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0483 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934929","M. BENZ / MB OF-1721/59 EURO V",2014,445247,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1791 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936951","M. BENZ / MB OF 1721 EURO V",2014,58007,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58006,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-06-03","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935484","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935484",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934972","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0499 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934972","M. BENZ / MB OF-1721/59 EURO V",2014,445269,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A57 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937006","M. BENZ / MB OF 1721 EURO V",2014,58007,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58006,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942028","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942028",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935484","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0561 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935484","M. BENZ / MB OF-1721/59 EURO V",2014,445273,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0091 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937100","M. BENZ / MB OF 1721 EURO V",2014,58009,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58008,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941970","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941970",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942028","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6110 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942028","M. BENZ / MB OF-1721/59 EURO V",2014,444033,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A90 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937137","M. BENZ / MB OF 1721 EURO V",2014,58075,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58074,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941942","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941942",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941970","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0562 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941970","M. BENZ / MB OF-1721/59 EURO V",2014,443978,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0094 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937333","M. BENZ / MB OF 1721 EURO V",2014,58011,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58010,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942038","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942038",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941942","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0563 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941942","M. BENZ / MB OF-1721/59 EURO V",2014,443991,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0079 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936750","M. BENZ / MB OF 1721 EURO V",2014,58013,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58012,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941995","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941995",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942038","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0564 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942038","M. BENZ / MB OF-1721/59 EURO V",2014,444024,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0056 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936724","M. BENZ / MB OF 1721 EURO V",2014,58046,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58046,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941962","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941962",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941995","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0580 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941995","M. BENZ / MB OF-1721/59 EURO V",2014,443958,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0075 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936717","M. BENZ / MB OF 1721 EURO V",2014,58048,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58047,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942074","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942074",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941962","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0565 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941962","M. BENZ / MB OF-1721/59 EURO V",2014,443936,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0134 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935783","M. BENZ / MB OF 1721 EURO V",2014,58077,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58076,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942066","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942066",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942074","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0566 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942074","M. BENZ / MB OF-1721/59 EURO V",2014,443936,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A77 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936173","M. BENZ / MB OF 1721 EURO V",2014,58050,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58049,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942040","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942040",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942066","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0567 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942066","M. BENZ / MB OF-1721/59 EURO V",2014,444048,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A76 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936733","M. BENZ / MB OF 1721 EURO V",2014,58052,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58051,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942044","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942044",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942040","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0568 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942040","M. BENZ / MB OF-1721/59 EURO V",2014,444054,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0080 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936718","M. BENZ / MB OF 1721 EURO V",2014,58054,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58053,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2020-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942103","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942103",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942044","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0569 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942044","M. BENZ / MB OF-1721/59 EURO V",2014,444065,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0082 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936730","M. BENZ / MB OF 1721 EURO V",2014,58066,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58055,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942034","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942034",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942103","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0570 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942103","M. BENZ / MB OF-1721/59 EURO V",2014,444075,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1585 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936785","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942056","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942056",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942034","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0571 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942034","M. BENZ / MB OF-1721/59 EURO V",2014,444081,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0136 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936701","M. BENZ / MB OF 1721 EURO V",2014,58060,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58059,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942006","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942006",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942056","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0572 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942056","M. BENZ / MB OF-1721/59 EURO V",2014,443935,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0964 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935772","M. BENZ / MB OF 1721 EURO V",2014,58079,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58078,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941958","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941958",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942006","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0573 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942006","M. BENZ / MB OF-1721/59 EURO V",2014,444164,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A92 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935759","M. BENZ / MB OF 1721 EURO V",2014,58062,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58061,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941993","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941993",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941958","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0574 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941958","M. BENZ / MB OF-1721/59 EURO V",2014,444018,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0963 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935778","M. BENZ / MB OF 1721 EURO V",2014,58081,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58080,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941986","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941986",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941993","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0575 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941993","M. BENZ / MB OF-1721/59 EURO V",2014,444170,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0988 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940178","M. BENZ / MB OF 1721 EURO V",2014,442856,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58437,"2014-02-12",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941948","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941948",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941986","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0576 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941986","M. BENZ / MB OF-1721/59 EURO V",2014,444076,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0959 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940184","M. BENZ / MB OF 1721 EURO V",2014,57797,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57796,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-19","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941980","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941980",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941948","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0577 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941948","M. BENZ / MB OF-1721/59 EURO V",2014,443952,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0143 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940160","M. BENZ / MB OF 1721 EURO V",2014,58066,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58066,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941952","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941952",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941980","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0579 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941980","M. BENZ / MB OF-1721/59 EURO V",2014,443969,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0087 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939905","M. BENZ / MB OF 1721 EURO V",2014,58083,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58082,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941966","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941966",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941952","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0578 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941952","M. BENZ / MB OF-1721/59 EURO V",2014,444030,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0086 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940130","M. BENZ / MB OF 1721 EURO V",2014,58085,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58084,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2020-10-08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941974","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941974",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941966","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0581 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941966","M. BENZ / MB OF-1721/59 EURO V",2014,444060,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1H95 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940200","M. BENZ / MB OF 1721 EURO V",2014,58087,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58086,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-06-03","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942004","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942004",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941974","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0582 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941974","M. BENZ / MB OF-1721/59 EURO V",2014,444073,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0081 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940182","M. BENZ / MB OF 1721 EURO V",2014,58089,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58088,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942014","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942014",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942004","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0583 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942004","M. BENZ / MB OF-1721/59 EURO V",2014,444094,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0085 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940174","M. BENZ / MB OF 1721 EURO V",2014,58091,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58090,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941954","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941954",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942014","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0584 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942014","M. BENZ / MB OF-1721/59 EURO V",2014,444100,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0084 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940146","M. BENZ / MB OF 1721 EURO V",2014,58093,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58092,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941960","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941960",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941954","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0585 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941954","M. BENZ / MB OF-1721/59 EURO V",2014,444109,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0083 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940142","M. BENZ / MB OF 1721 EURO V",2014,58095,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58094,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2020-10-08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942048","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942048",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941960","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0586 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941960","M. BENZ / MB OF-1721/59 EURO V",2014,443977,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0095 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940167","M. BENZ / MB OF 1721 EURO V",2014,58097,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58096,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942469","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942469",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942048","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0587 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942048","M. BENZ / MB OF-1721/59 EURO V",2014,445927,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0957 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940169","M. BENZ / MB OF 1721 EURO V",2014,442747,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58099,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-19","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941976","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941976",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942469","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942469","M. BENZ / MB OF-1721/59 EURO V",2014,445935,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0960 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940180","M. BENZ / MB OF 1721 EURO V",2014,442854,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58100,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942445","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942445",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941976","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0589 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941976","M. BENZ / MB OF-1721/59 EURO V",2014,444161,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0096 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940172","M. BENZ / MB OF 1721 EURO V",2014,58103,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58102,"2014-01-31",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942452","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942452",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942445","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0529 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942445","M. BENZ / MB OF-1721/59 EURO V",2014,445921,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0141 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940163","M. BENZ / MB OF 1721 EURO V",2014,580105,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58104,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935421","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935421",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942452","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0530 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942452","M. BENZ / MB OF-1721/59 EURO V",2014,445932,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0142 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940165","M. BENZ / MB OF 1721 EURO V",2014,58107,"2014-01-31",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58106,"2014-01-31",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942002","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942002",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935421","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0528 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935421","M. BENZ / MB OF-1721/59 EURO V",2014,444057,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1568 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940204","M. BENZ / MB OF 1721 EURO V",2014,442847,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58366,"2014-02-11",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-28","2020-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941972","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941972",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942002","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0527 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942002","M. BENZ / MB OF-1721/59 EURO V",2014,444057,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0980 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940157","M. BENZ / MB OF 1721 EURO V",2014,442851,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58368,"2014-02-11",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936710","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936710",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941972","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0590 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941972","M. BENZ / MB OF-1721/59 EURO V",2014,444120,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1584 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940202","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936742","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936742",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936710","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0591 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936710","M. BENZ / MB OF-1721/59 EURO V",2014,445507,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1554 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939795","M. BENZ / MB OF 1721 EURO V",2014,442730,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58573,"2014-02-17",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-28","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936779","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936779",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936742","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0592 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936742","M. BENZ / MB OF-1721/59 EURO V",2014,445468,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0995 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939874","M. BENZ / MB OF 1721 EURO V",2014,442723,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58493,"2014-02-13",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936722","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936722",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936779","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0593 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936779","M. BENZ / MB OF-1721/59 EURO V",2014,445474,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939927","M. BENZ / MB OF 1721 EURO V",2014,442728,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58631,"2014-02-18",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-28","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938024","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938024",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936722","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0594 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936722","M. BENZ / MB OF-1721/59 EURO V",2014,445523,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1545 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939929","M. BENZ / MB OF 1721 EURO V",2014,442735,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58575,"2014-02-17",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-28","2020-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936769","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936769",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938024","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0596 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938024","M. BENZ / MB OF-1721/59 EURO V",2014,445440,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1552 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939909","M. BENZ / MB OF 1721 EURO V",2014,442738,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58633,"2014-02-18",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936735","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936735",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936769","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0595 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936769","M. BENZ / MB OF-1721/59 EURO V",2014,445452,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F07 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939890","M. BENZ / MB OF 1721 EURO V",2014,442707,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58439,"2014-02-12",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-06","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936763","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936763",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936735","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0597 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936735","M. BENZ / MB OF-1721/59 EURO V",2014,445528,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1790 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939871","M. BENZ / MB OF 1721 EURO V",2014,58496,"2014-02-13",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58495,"2014-02-13",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-02","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936784","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936784",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936763","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936763","M. BENZ / MB OF-1721/59 EURO V",2014,445530,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1566 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939897","M. BENZ / MB OF 1721 EURO V",2014,442785,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58441,"2014-02-12",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-28","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936721","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936721",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936784","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0599 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936784","M. BENZ / MB OF-1721/59 EURO V",2014,445537,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1569 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939933","M. BENZ / MB OF 1721 EURO V",2014,442797,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58370,"2014-02-11",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-06","2020-01-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936751","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936751",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936721","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0600 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936721","M. BENZ / MB OF-1721/59 EURO V",2014,445539,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0984 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939888","M. BENZ / MB OF 1721 EURO V",2014,442802,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58372,"2014-02-11",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939073","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939073",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936751","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0522 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936751","M. BENZ / MB OF-1721/59 EURO V",2014,445551,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1753 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939869","M. BENZ / MB OF 1721 EURO V",2014,442752,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58685,"2014-02-19",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-02","2020-01-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939071","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939071",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939073","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0523 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939073","M. BENZ / MB OF-1721/59 EURO V",2014,447980,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1755 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939892","M. BENZ / MB OF 1721 EURO V",2014,442753,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58686,"2014-02-19",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-04-04","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939019","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939019",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939071","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0524 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939071","M. BENZ / MB OF-1721/59 EURO V",2014,447991,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0981 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939801","M. BENZ / MB OF 1721 EURO V",2014,442725,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58390,"2014-02-11",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939075","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939075",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939019","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0525 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939019","M. BENZ / MB OF-1721/59 EURO V",2014,447991,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0107 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939821","M. BENZ / MB OF 1721 EURO V",2014,442748,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58374,"2014-02-11",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939023","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939023",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939075","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0526 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939075","M. BENZ / MB OF-1721/59 EURO V",2014,447993,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1573 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939850","M. BENZ / MB OF 1721 EURO V",2014,442756,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58376,"2014-02-11",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939051","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939051",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939023","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0531 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939023","M. BENZ / MB OF-1721/59 EURO V",2014,447999,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1572 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939931","M. BENZ / MB OF 1721 EURO V",2014,442763,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58577,"2014-02-11",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936732","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936732",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939051","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6290 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939051","M. BENZ / MB OF-1721/59 EURO V",2014,448012,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0J83 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939895","M. BENZ / MB OF 1721 EURO V",2014,442796,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58380,"2014-02-11",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936738","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936738",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936732","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0532 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936732","M. BENZ / MB OF-1721/59 EURO V",2014,445466,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1553 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939946","M. BENZ / MB OF 1721 EURO V",2014,442804,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58577,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-07-30","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939032","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939032",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936738","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0534 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936738","M. BENZ / MB OF-1721/59 EURO V",2014,445494,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1501 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938136","M. BENZ / MB OF 1721 EURO V",2014,442572,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58382,"2014-02-11",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936332","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936332",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939032","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0533 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939032","M. BENZ / MB OF-1721/59 EURO V",2014,447976,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1571 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936776","M. BENZ / MB OF 1721 EURO V",2014,442487,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58443,"2014-02-12",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939810","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939810",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936332","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0537 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936332","M. BENZ / MB OF-1721/59 EURO V",2014,445553,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1773 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937115","M. BENZ / MB OF 1721 EURO V",2014,442730,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58573,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936352","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936352",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939810","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0536 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939810","M. BENZ / MB OF-1721/59 EURO V",2014,445441,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0982 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936955","M. BENZ / MB OF 1721 EURO V",2014,442512,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58445,"2014-02-12",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936324","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936324",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936352","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0535 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936352","M. BENZ / MB OF-1721/59 EURO V",2014,445511,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1574 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937020","M. BENZ / MB OF 1721 EURO V",2014,442515,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58447,"2014-02-12",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-03","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936344","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936344",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936324","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0539 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936324","M. BENZ / MB OF-1721/59 EURO V",2014,445568,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1000 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937036","M. BENZ / MB OF 1721 EURO V",2014,442521,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58449,"2014-02-12",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-08-07","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936354","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936354",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936344","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0538 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936344","M. BENZ / MB OF-1721/59 EURO V",2014,445577,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F83 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937033","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935253","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935253",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936354","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0540 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936354","M. BENZ / MB OF-1721/59 EURO V",2014,445579,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1556 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937091","M. BENZ / MB OF 1721 EURO V",2014,442570,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58497,"2014-02-13",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-28","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935207","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935207",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935253","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0541 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935253","M. BENZ / MB OF-1721/59 EURO V",2014,445509,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B04 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937081","M. BENZ / MB OF 1721 EURO V",2014,442576,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58451,"2014-02-12",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935225","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935225",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935207","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0542 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935207","M. BENZ / MB OF-1721/59 EURO V",2014,445542,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0008 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937077","M. BENZ / MB OF 1721 EURO V",2014,442531,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58455,"2014-02-12",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2020-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935179","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935179",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935225","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0544 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935225","M. BENZ / MB OF-1721/59 EURO V",2014,445504,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1550 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937035","M. BENZ / MB OF 1721 EURO V",2014,442598,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58579,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935224","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935224",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935179","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0543 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935179","M. BENZ / MB OF-1721/59 EURO V",2014,445508,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0987 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937026","M. BENZ / MB OF 1721 EURO V",2014,442599,"2014-01-17",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58457,"2013-11-21",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2020-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935233","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935233",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935224","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0621 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935224","M. BENZ / MB OF-1721/59 EURO V",2014,445524,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0010 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936322","M. BENZ / MB OF 1721 EURO V",2014,442600,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58458,"2014-02-17",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935201","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935201",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935233","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0546 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935233","M. BENZ / MB OF-1721/59 EURO V",2014,445526,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0009 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936768","M. BENZ / MB OF 1721 EURO V",2014,442601,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58458,"2014-02-17",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935192","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935192",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935201","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0545 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935201","M. BENZ / MB OF-1721/59 EURO V",2014,445532,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0986 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936772","M. BENZ / MB OF 1721 EURO V",2014,442602,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58459,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935204","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935204",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935192","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0547 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935192","M. BENZ / MB OF-1721/59 EURO V",2014,445536,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0011 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935785","M. BENZ / MB OF 1721 EURO V",2014,442603,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58460,"2014-02-17",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935244","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935244",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935204","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935204","M. BENZ / MB OF-1721/59 EURO V",2014,445498,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0100 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935776","M. BENZ / MB OF 1721 EURO V",2014,442604,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58461,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935175","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935175",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935244","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0549 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935244","M. BENZ / MB OF-1721/59 EURO V",2014,445475,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F08 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935780","M. BENZ / MB OF 1721 EURO V",2014,442505,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58465,"2014-02-12",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935194","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935194",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935175","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0550 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935175","M. BENZ / MB OF-1721/59 EURO V",2014,445480,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1582 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937653","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935221","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935221",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935194","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0551 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935194","M. BENZ / MB OF-1721/59 EURO V",2014,445502,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F06 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937598","M. BENZ / MB OF 1721 EURO V",2014,442622,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58499,"2014-02-13",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935265","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935265",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935221","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0552 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935221","M. BENZ / MB OF-1721/59 EURO V",2014,445516,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1549 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB937391","M. BENZ / MB OF 1721 EURO V",2014,442635,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58583,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935259","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935259",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935265","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0553 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935265","M. BENZ / MB OF-1721/59 EURO V",2014,445463,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1581 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939823","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-03-22","2020-11-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935202","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935202",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935259","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0554 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935259","M. BENZ / MB OF-1721/59 EURO V",2014,445473,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1543 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939783","M. BENZ / MB OF 1721 EURO V",2014,442736,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58587,"2014-02-17",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-08-08","2017-04-17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935256","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935256",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935202","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0555 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935202","M. BENZ / MB OF-1721/59 EURO V",2014,445476,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1580 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939848","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935234","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935234",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935256","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0556 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935256","M. BENZ / MB OF-1721/59 EURO V",2014,445512,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1546 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939844","M. BENZ / MB OF 1721 EURO V",2014,442736,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58589,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-08","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935230","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935230",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935234","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0557 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935234","M. BENZ / MB OF-1721/59 EURO V",2014,445461,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1551 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939793","M. BENZ / MB OF 1721 EURO V",2014,442806,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58591,"2014-02-17",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-08-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935340","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935340",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935230","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0558 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935230","M. BENZ / MB OF-1721/59 EURO V",2014,445471,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F55 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939773","M. BENZ / MB OF 1721 EURO V",2014,442716,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58593,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-13","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935334","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935334",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935340","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0605 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935340","M. BENZ / MB OF-1721/59 EURO V",2014,445503,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1544 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939804","M. BENZ / MB OF 1721 EURO V",2014,442721,"2013-11-21",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,58595,"2014-02-17",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-08-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935416","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935416",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935334","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0617 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935334","M. BENZ / MB OF-1721/59 EURO V",2014,445506,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9870 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939286","M. BENZ / MB OF 1721 EURO V",2014,445061,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,null,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935404","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935404",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935416","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0559 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935416","M. BENZ / MB OF-1721/59 EURO V",2014,445510,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9880 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939314","M. BENZ / MB OF 1721 EURO V",2014,445061,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,null,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935217","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935217",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935404","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0560 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935404","M. BENZ / MB OF-1721/59 EURO V",2014,445513,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9890 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939337","M. BENZ / MB OF 1721 EURO V",2014,445061,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,null,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-01-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935176","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935176",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935217","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6120 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935217","M. BENZ / MB OF-1721/59 EURO V",2014,445514,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9900 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939555","M. BENZ / MB OF 1721 EURO V",2014,449563,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56888,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935195","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935195",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935176","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0601 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935176","M. BENZ / MB OF-1721/59 EURO V",2014,445520,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9920 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939331","M. BENZ / MB OF 1721 EURO V",2014,445021,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56889,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935199","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935199",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935195","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0602 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935195","M. BENZ / MB OF-1721/59 EURO V",2014,445522,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9930 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939298","M. BENZ / MB OF 1721 EURO V",2014,445031,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56890,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935178","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935178",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935199","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0603 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935199","M. BENZ / MB OF-1721/59 EURO V",2014,445527,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9940 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939335","M. BENZ / MB OF 1721 EURO V",2014,445061,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56891,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-01-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935313","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935313",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935178","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0604 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935178","M. BENZ / MB OF-1721/59 EURO V",2014,445534,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9950 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939288","M. BENZ / MB OF 1721 EURO V",2014,445036,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56892,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-01-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935297","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935297",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935313","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0608 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935313","M. BENZ / MB OF-1721/59 EURO V",2014,445446,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9830 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939277","M. BENZ / MB OF 1721 EURO V",2014,445342,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56893,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935346","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935346",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935297","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0607 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935297","M. BENZ / MB OF-1721/59 EURO V",2014,445210,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9960 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939301","M. BENZ / MB OF 1721 EURO V",2014,56895,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56894,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934313","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934313",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935346","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0609 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935346","M. BENZ / MB OF-1721/59 EURO V",2014,445500,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9J80 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939532","M. BENZ / MB OF 1721 EURO V",2014,449557,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56895,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934964","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934964",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934313","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6130 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934313","M. BENZ / MB OF-1721/59 EURO V",2014,443973,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9970 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939333","M. BENZ / MB OF 1721 EURO V",2014,445023,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56896,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934966","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934966",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934964","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0839 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934964","M. BENZ / MB OF-1721/59 EURO V",2014,444080,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9990 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939269","M. BENZ / MB OF 1721 EURO V",2014,445056,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56897,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934967","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934967",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934966","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0610 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934966","M. BENZ / MB OF-1721/59 EURO V",2014,445293,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9I60 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939339","M. BENZ / MB OF 1721 EURO V",2014,445033,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56898,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934971","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934971",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934967","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0611 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934967","M. BENZ / MB OF-1721/59 EURO V",2014,445533,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0185 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939538","M. BENZ / MB OF 1721 EURO V",2014,445038,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56899,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934976","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934976",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934971","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0612 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934971","M. BENZ / MB OF-1721/59 EURO V",2014,445540,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B84 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939558","M. BENZ / MB OF 1721 EURO V",2014,445051,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56900,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935000","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935000",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934976","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0622 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934976","M. BENZ / MB OF-1721/59 EURO V",2014,445544,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B83 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939562","M. BENZ / MB OF 1721 EURO V",2014,445055,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56901,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934993","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934993",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935000","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0623 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935000","M. BENZ / MB OF-1721/59 EURO V",2014,445550,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9F60 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939593","M. BENZ / MB OF 1721 EURO V",2014,445000,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56902,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934927","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934927",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934993","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0625 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934993","M. BENZ / MB OF-1721/59 EURO V",2014,445518,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B81 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939564","M. BENZ / MB OF 1721 EURO V",2014,445059,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56903,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934940","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934940",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934927","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0626 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934927","M. BENZ / MB OF-1721/59 EURO V",2014,445411,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0180 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939604","M. BENZ / MB OF 1721 EURO V",2014,445009,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56904,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934934","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934934",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934940","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6140 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934940","M. BENZ / MB OF-1721/59 EURO V",2014,445548,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B79 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939602","M. BENZ / MB OF 1721 EURO V",2014,56906,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56905,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934978","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934978",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934934","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0627 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934934","M. BENZ / MB OF-1721/59 EURO V",2014,445277,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0178 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939327","M. BENZ / MB OF 1721 EURO V",2014,445044,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56906,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934992","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934992",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934978","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0613 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934978","M. BENZ / MB OF-1721/59 EURO V",2014,445270,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0177 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939530","M. BENZ / MB OF 1721 EURO V",2014,449556,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56907,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941982","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941982",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934992","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0615 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934992","M. BENZ / MB OF-1721/59 EURO V",2014,445410,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0176 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939319","M. BENZ / MB OF 1721 EURO V",2014,449572,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56908,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2017-04-11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941956","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941956",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941982","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0618 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941982","M. BENZ / MB OF-1721/59 EURO V",2014,443959,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0175 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939566","M. BENZ / MB OF 1721 EURO V",2014,445066,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56909,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941992","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941992",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941956","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0606 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941956","M. BENZ / MB OF-1721/59 EURO V",2014,444121,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0173 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939827","M. BENZ / MB OF 1721 EURO V",2014,445057,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56910,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942058","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942058",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941992","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0616 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941992","M. BENZ / MB OF-1721/59 EURO V",2014,444124,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9810 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939777","M. BENZ / MB OF 1721 EURO V",2014,445060,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56911,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942036","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942036",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942058","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0614 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942058","M. BENZ / MB OF-1721/59 EURO V",2014,445923,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9800 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939830","M. BENZ / MB OF 1721 EURO V",2014,445064,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56912,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942010","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942010",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942036","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6150 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942036","M. BENZ / MB OF-1721/59 EURO V",2014,447975,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9790 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939911","M. BENZ / MB OF 1721 EURO V",2014,445067,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56913,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942008","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942008",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942010","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0619 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942010","M. BENZ / MB OF-1721/59 EURO V",2014,444147,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9780 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939914","M. BENZ / MB OF 1721 EURO V",2014,445071,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56914,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941988","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941988",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942008","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0620 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942008","M. BENZ / MB OF-1721/59 EURO V",2014,444151,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9770 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939263","M. BENZ / MB OF 1721 EURO V",2014,445026,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56915,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-09-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939846","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939846",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941988","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0636 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941988","M. BENZ / MB OF-1721/59 EURO V",2014,444158,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9760 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939271","M. BENZ / MB OF 1721 EURO V",2014,449575,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56916,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939841","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939841",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939846","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6160 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939846","M. BENZ / MB OF-1721/59 EURO V",2014,448022,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9750 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939273","M. BENZ / MB OF 1721 EURO V",2014,445012,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56917,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939544","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939544",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939841","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6170 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939841","M. BENZ / MB OF-1721/59 EURO V",2014,443979,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9740 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939275","M. BENZ / MB OF 1721 EURO V",2014,449570,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56918,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939581","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939581",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939544","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0624 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939544","M. BENZ / MB OF-1721/59 EURO V",2014,448000,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9730 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939279","M. BENZ / MB OF 1721 EURO V",2014,445069,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56919,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939560","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939560",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939581","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0630 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939581","M. BENZ / MB OF-1721/59 EURO V",2014,444001,"2013-12-03",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9720 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939292","M. BENZ / MB OF 1721 EURO V",2014,444998,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56920,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939589","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939589",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939560","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6180 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939560","M. BENZ / MB OF-1721/59 EURO V",2014,448011,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9710 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939317","M. BENZ / MB OF 1721 EURO V",2014,445022,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57054,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939591","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939591",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939589","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0631 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939589","M. BENZ / MB OF-1721/59 EURO V",2014,448021,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9H00 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939296","M. BENZ / MB OF 1721 EURO V",2014,445030,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56921,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942584","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942584",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939591","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0628 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939591","M. BENZ / MB OF-1721/59 EURO V",2014,444037,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9690 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939300","M. BENZ / MB OF 1721 EURO V",2014,449571,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56922,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939819","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939819",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942584","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6190 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942584","M. BENZ / MB OF-1721/59 EURO V",2014,447961,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9680 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939303","M. BENZ / MB OF 1721 EURO V",2014,449582,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56923,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942574","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942574",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939819","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0629 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939819","M. BENZ / MB OF-1721/59 EURO V",2014,448020,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9670 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939308","M. BENZ / MB OF 1721 EURO V",2014,445017,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57055,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938006","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938006",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942574","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6200 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942574","M. BENZ / MB OF-1721/59 EURO V",2014,447972,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0150 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938117","M. BENZ / MB OF 1721 EURO V",2014,57745,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57744,"2014-01-29",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938029","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938029",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938006","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6210 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938006","M. BENZ / MB OF-1721/59 EURO V",2014,444186,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9660 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939315","M. BENZ / MB OF 1721 EURO V",2014,445040,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56925,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938022","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938022",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938029","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6220 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938029","M. BENZ / MB OF-1721/59 EURO V",2014,444165,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9650 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939294","M. BENZ / MB OF 1721 EURO V",2014,449584,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56926,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938009","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938009",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938022","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6230 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938022","M. BENZ / MB OF-1721/59 EURO V",2014,444168,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9640 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939570","M. BENZ / MB OF 1721 EURO V",2014,445052,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56927,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938040","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938040",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938009","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6240 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938009","M. BENZ / MB OF-1721/59 EURO V",2014,444171,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9840 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939323","M. BENZ / MB OF 1721 EURO V",2014,445054,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56928,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938035","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938035",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938040","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6250 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938040","M. BENZ / MB OF-1721/59 EURO V",2014,444174,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9630 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939583","M. BENZ / MB OF 1721 EURO V",2014,445048,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56929,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938019","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938019",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938035","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6300 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938035","M. BENZ / MB OF-1721/59 EURO V",2014,444185,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9G20 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939534","M. BENZ / MB OF 1721 EURO V",2014,56920,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56930,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938047","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938047",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938019","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6260 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938019","M. BENZ / MB OF-1721/59 EURO V",2014,444129,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9820 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939261","M. BENZ / MB OF 1721 EURO V",2014,445050,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56931,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935497","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935497",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938047","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6270 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938047","M. BENZ / MB OF-1721/59 EURO V",2014,444093,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9F90 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939540","M. BENZ / MB OF 1721 EURO V",2014,449554,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56932,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935543","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935543",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935497","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6310 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935497","M. BENZ / MB OF-1721/59 EURO V",2014,445556,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9F80 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939542","M. BENZ / MB OF 1721 EURO V",2014,449564,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56933,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935559","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935559",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935543","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6320 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935543","M. BENZ / MB OF-1721/59 EURO V",2014,445390,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9910 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939553","M. BENZ / MB OF 1721 EURO V",2014,449559,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56934,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935549","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935549",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935559","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6280 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935559","M. BENZ / MB OF-1721/59 EURO V",2014,445457,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9610 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939572","M. BENZ / MB OF 1721 EURO V",2014,449560,"2013-11-28",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56935,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935536","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935536",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935549","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6330 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935549","M. BENZ / MB OF-1721/59 EURO V",2014,445264,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9600 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939576","M. BENZ / MB OF 1721 EURO V",2014,449558,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56943,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935540","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935540",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935536","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6340 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935536","M. BENZ / MB OF-1721/59 EURO V",2014,445268,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9500 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939579","M. BENZ / MB OF 1721 EURO V",2014,449558,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56937,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935513","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935513",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935540","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0889 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935540","M. BENZ / MB OF-1721/59 EURO V",2014,445264,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9510 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939585","M. BENZ / MB OF 1721 EURO V",2014,449561,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56938,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935534","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935534",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935513","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6350 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935513","M. BENZ / MB OF-1721/59 EURO V",2014,445187,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9520 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939587","M. BENZ / MB OF 1721 EURO V",2014,449587,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56939,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935498","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935498",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935534","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0890 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935534","M. BENZ / MB OF-1721/59 EURO V",2014,445552,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9530 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939595","M. BENZ / MB OF 1721 EURO V",2014,449569,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56940,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-11-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935563","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935563",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935498","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6380 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935498","M. BENZ / MB OF-1721/59 EURO V",2014,445455,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9540 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939599","M. BENZ / MB OF 1721 EURO V",2014,449565,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56941,"2013-12-01",129120,"CONTRATO DE CONCESSÃO Nº02/2012-ST","2013-12-27","2020-10-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935577","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935577",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935563","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6390 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935563","M. BENZ / MB OF-1721/59 EURO V",2014,445549,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9850 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939329","M. BENZ / MB OF 1721 EURO V",2014,445013,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56942,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935579","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935579",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935577","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0830 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935577","M. BENZ / MB OF-1721/59 EURO V",2014,444087,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0192 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938350","M. BENZ / MB OF 1721 EURO V",2014,57723,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57722,"2014-01-29",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-07","2020-10-07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935408","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935408",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935579","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0829 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935579","M. BENZ / MB OF-1721/59 EURO V",2014,444080,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0162 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938377","M. BENZ / MB OF 1721 EURO V",2014,57777,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57776,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935432","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935432",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935408","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6400 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935408","M. BENZ / MB OF-1721/59 EURO V",2014,445276,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0144 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938132","M. BENZ / MB OF 1721 EURO V",2014,57779,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57778,"2014-01-29",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2020-11-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935430","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935430",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935432","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6410 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935432","M. BENZ / MB OF-1721/59 EURO V",2014,445284,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0169 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938071","M. BENZ / MB OF 1721 EURO V",2014,57729,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57728,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384067EB935480","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384067EB935480",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935430","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6420 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935430","M. BENZ / MB OF-1721/59 EURO V",2014,445287,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0165 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938311","M. BENZ / MB OF 1721 EURO V",2014,57731,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57730,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935478","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935478",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384067EB935480","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0879 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384067EB935480","M. BENZ / MB OF-1721/59 EURO V",2014,445208,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0145 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938056","M. BENZ / MB OF 1721 EURO V",2014,57784,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57783,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935550","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935550",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935478","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6430 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935478","M. BENZ / MB OF-1721/59 EURO V",2014,445517,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0168 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938107","M. BENZ / MB OF 1721 EURO V",2014,57735,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57734,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935797","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935797",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935550","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6440 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935550","M. BENZ / MB OF-1721/59 EURO V",2014,445521,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0146 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938122","M. BENZ / MB OF 1721 EURO V",2014,57737,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57736,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935552","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935552",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935797","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6450 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935797","M. BENZ / MB OF-1721/59 EURO V",2014,444143,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0148 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938081","M. BENZ / MB OF 1721 EURO V",2014,57790,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57789,"2014-01-29",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935530","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935530",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935552","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6460 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935552","M. BENZ / MB OF-1721/59 EURO V",2014,445559,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0155 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938088","M. BENZ / MB OF 1721 EURO V",2014,57741,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57740,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935533","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935533",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935530","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6470 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935530","M. BENZ / MB OF-1721/59 EURO V",2014,445467,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1578 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938069","M. BENZ / MB OF 1721 EURO V",2014,57833,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57832,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-03-22","2019-12-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935575","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935575",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935533","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6480 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935533","M. BENZ / MB OF-1721/59 EURO V",2014,445501,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVQ9570 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939312","M. BENZ / MB OF 1721 EURO V",2014,449574,"2013-11-22",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,56924,"2013-12-01",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2013-12-27","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935500","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935500",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935575","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6490 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935575","M. BENZ / MB OF-1721/59 EURO V",2014,445529,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0158 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938104","M. BENZ / MB OF 1721 EURO V",2014,57747,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57746,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935545","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935545",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935500","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6500 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935500","M. BENZ / MB OF-1721/59 EURO V",2014,445531,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B32 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938356","M. BENZ / MB OF 1721 EURO V",2014,57800,"2014-01-26",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57799,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935524","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935524",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935545","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6510 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935545","M. BENZ / MB OF-1721/59 EURO V",2014,445535,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0194 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938343","M. BENZ / MB OF 1721 EURO V",2014,57750,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57751,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935557","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935557",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935524","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6520 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935524","M. BENZ / MB OF-1721/59 EURO V",2014,445538,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0078 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938331","M. BENZ / MB OF 1721 EURO V",2014,57753,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57752,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935528","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935528",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935557","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6090 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935557","M. BENZ / MB OF-1721/59 EURO V",2014,445543,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0A71 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938341","M. BENZ / MB OF 1721 EURO V",2014,57755,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57754,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935788","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935788",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935528","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6530 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935528","M. BENZ / MB OF-1721/59 EURO V",2014,445545,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B33 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938323","M. BENZ / MB OF 1721 EURO V",2014,57757,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57756,"2014-01-29",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935774","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935774",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935788","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6540 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935788","M. BENZ / MB OF-1721/59 EURO V",2014,444135,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0164 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938391","M. BENZ / MB OF 1721 EURO V",2014,57759,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57758,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935757","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935757",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935774","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6550 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935774","M. BENZ / MB OF-1721/59 EURO V",2014,444149,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0154 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938325","M. BENZ / MB OF 1721 EURO V",2014,57761,"2014-01-29",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57760,"2014-01-29",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-07","2020-11-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935795","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935795",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935757","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6560 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935757","M. BENZ / MB OF-1721/59 EURO V",2014,444162,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0163 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938335","M. BENZ / MB OF 1721 EURO V",2014,57777,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57776,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935782","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935782",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935795","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6570 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935795","M. BENZ / MB OF-1721/59 EURO V",2014,444156,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVOOA72 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938317","M. BENZ / MB OF 1721 EURO V",2014,57779,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57778,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939881","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939881",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935782","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6100 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935782","M. BENZ / MB OF-1721/59 EURO V",2014,444160,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0174 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938327","M. BENZ / MB OF 1721 EURO V",2014,57781,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57780,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-07","2020-10-07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939942","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939942",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939881","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1659 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939881","M. BENZ / MB OF-1721/59 EURO V",2014,444095,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0073 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938337","M. BENZ / MB OF 1721 EURO V",2014,57783,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57782,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938613","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938613",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939942","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1660 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939942","M. BENZ / MB OF-1721/59 EURO V",2014,444173,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0129 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938352","M. BENZ / MB OF 1721 EURO V",2014,57785,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57784,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938609","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938609",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938613","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1661 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938613","M. BENZ / MB OF-1721/59 EURO V",2014,444112,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0130 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938385","M. BENZ / MB OF 1721 EURO V",2014,57787,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57786,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938615","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938615",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938609","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1662 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938609","M. BENZ / MB OF-1721/59 EURO V",2014,443953,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0167 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938346","M. BENZ / MB OF 1721 EURO V",2014,57789,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57788,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935419","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935419",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938615","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1663 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938615","M. BENZ / MB OF-1721/59 EURO V",2014,443933,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B70 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938379","M. BENZ / MB OF 1721 EURO V",2014,57791,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57790,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938621","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938621",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935419","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1664 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935419","M. BENZ / MB OF-1721/59 EURO V",2014,445266,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B71 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938345","M. BENZ / MB OF 1721 EURO V",2014,57793,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57792,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938601","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938601",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938621","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0826 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938621","M. BENZ / MB OF-1721/59 EURO V",2014,443911,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0156 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938360","M. BENZ / MB OF 1721 EURO V",2014,57795,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57794,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938582","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938582",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938601","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0872 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938601","M. BENZ / MB OF-1721/59 EURO V",2014,443918,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0159 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938366","M. BENZ / MB OF 1721 EURO V",2014,57797,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57796,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-07","2020-11-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938603","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB938603",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938582","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1665 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938582","M. BENZ / MB OF-1721/59 EURO V",2014,443923,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0199 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938364","M. BENZ / MB OF 1721 EURO V",2014,57799,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57798,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940697","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB940697",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938603","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0824 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938603","M. BENZ / MB OF-1721/59 EURO V",2014,443905,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0131 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938393","M. BENZ / MB OF 1721 EURO V",2014,57801,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57800,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940675","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB940675",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940697","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1666 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940697","M. BENZ / MB OF-1721/59 EURO V",2014,444067,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0055 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938383","M. BENZ / MB OF 1721 EURO V",2014,57803,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57802,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2020-11-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940437","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB940437",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940675","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6580 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940675","M. BENZ / MB OF-1721/59 EURO V",2014,444058,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0189 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938395","M. BENZ / MB OF 1721 EURO V",2014,57805,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57804,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940655","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB940655",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940437","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6590 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940437","M. BENZ / MB OF-1721/59 EURO V",2014,444051,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0198 - DF","ÔNIBUS BÁSICO","9BM384078EB938398","M. BENZ / MB OF 1721 EURO V",2014,57807,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57806,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-07","2020-10-07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941005","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941005",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940655","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6600 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940655","M. BENZ / MB OF-1721/59 EURO V",2014,444077,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0074 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938375","M. BENZ / MB OF 1721 EURO V",2014,57933,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57932,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940997","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB940997",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941005","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6G10 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941005","M. BENZ / MB OF-1721/59 EURO V",2014,447990,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0197 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938319","M. BENZ / MB OF 1721 EURO V",2014,57809,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57808,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-07","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941071","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941071",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940997","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6620 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940997","M. BENZ / MB OF-1721/59 EURO V",2014,448040,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0069 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938348","M. BENZ / MB OF 1721 EURO V",2014,57811,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57810,"2014-01-30",129120,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-02-15","2020-11-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941051","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941051",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941071","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6630 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941071","M. BENZ / MB OF-1721/59 EURO V",2014,447947,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0128 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB938333","M. BENZ / MB OF 1721 EURO V",2014,57813,"2014-01-30",130900,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2013,57812,"2014-01-30",129120,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-15","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941061","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941061",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941051","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6640 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941051","M. BENZ / MB OF-1721/59 EURO V",2014,448038,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0J79 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB940203","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941052","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941052",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941061","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6650 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941061","M. BENZ / MB OF-1721/59 EURO V",2014,448032,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1511 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB940197","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936771","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936771",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941052","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6660 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941052","M. BENZ / MB OF-1721/59 EURO V",2014,448030,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0112 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB940151","M. BENZ / MB OF 1519 EURO V CL",2014,443445,"2013-11-21",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58115,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940670","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB940670",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936771","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6670 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936771","M. BENZ / MB OF-1721/59 EURO V",2014,445414,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0970 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB940387","M. BENZ / MB OF 1519 EURO V CL",2014,58117,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58116,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935805","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935805",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940670","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6680 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940670","M. BENZ / MB OF-1721/59 EURO V",2014,443951,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0971 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB940393","M. BENZ / MB OF 1519 EURO V CL",2014,58119,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58118,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940979","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB940979",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935805","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0878 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935805","M. BENZ / MB OF-1721/59 EURO V",2014,444123,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1526 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938034","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941069","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941069",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940979","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6690 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB940979","M. BENZ / MB OF-1721/59 EURO V",2014,448025,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0972 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942461","M. BENZ / MB OF 1519 EURO V CL",2014,58123,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58122,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934510","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934510",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941069","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0632 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941069","M. BENZ / MB OF-1721/59 EURO V",2014,448037,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F21 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB941536","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939546","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939546",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934510","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6700 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934510","M. BENZ / MB OF-1721/59 EURO V",2014,444099,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F13 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942449","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934497","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934497",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939546","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6010 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939546","M. BENZ / MB OF-1721/59 EURO V",2014,443986,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0973 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB941996","M. BENZ / MB OF 1519 EURO V CL",2014,58127,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58126,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934495","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB934495",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934497","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6020 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934497","M. BENZ / MB OF-1721/59 EURO V",2014,444088,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0974 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB941973","M. BENZ / MB OF 1519 EURO V CL",2014,58129,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58128,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935790","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935790",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934495","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6030 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB934495","M. BENZ / MB OF-1721/59 EURO V",2014,443997,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0975 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB941983","M. BENZ / MB OF 1519 EURO V CL",2014,58131,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58130,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941946","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941946",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935790","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0845 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935790","M. BENZ / MB OF-1721/59 EURO V",2014,444140,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0113 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB942095","M. BENZ / MB OF 1519 EURO V CL",2014,58133,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58132,"2014-01-30",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941057","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941057",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941946","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6040 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941946","M. BENZ / MB OF-1721/59 EURO V",2014,444132,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0976 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942104","M. BENZ / MB OF 1519 EURO V CL",2014,58135,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58134,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939597","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939597",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941057","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0825 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941057","M. BENZ / MB OF-1721/59 EURO V",2014,448035,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B11 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942089","M. BENZ / MB OF 1519 EURO V CL",2014,58137,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58136,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939281","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939281",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939597","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6050 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939597","M. BENZ / MB OF-1721/59 EURO V",2014,447994,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0978 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB941530","M. BENZ / MB OF 1519 EURO V CL",2014,58139,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58138,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939027","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939027",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939281","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6060 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939281","M. BENZ / MB OF-1721/59 EURO V",2014,448042,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0B10 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938127","M. BENZ / MB OF 1519 EURO V CL",2014,58109,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58108,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941990","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941990",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939027","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6080 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939027","M. BENZ / MB OF-1721/59 EURO V",2014,447984,"2013-11-26",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0969 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938086","M. BENZ / MB OF 1519 EURO V CL",2014,58141,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58140,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941968","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941968",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941990","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0858 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941990","M. BENZ / MB OF-1721/59 EURO V",2014,444134,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1517 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938384","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936725","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936725",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941968","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0848 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941968","M. BENZ / MB OF-1721/59 EURO V",2014,444141,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0968 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938330","M. BENZ / MB OF 1519 EURO V CL",2014,58143,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58142,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936753","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936753",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936725","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0849 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936725","M. BENZ / MB OF-1721/59 EURO V",2014,445515,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0114 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB938374","M. BENZ / MB OF 1519 EURO V CL",2014,58145,"2014-01-30",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58144,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941997","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941997",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936753","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0850 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936753","M. BENZ / MB OF-1721/59 EURO V",2014,445447,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1558 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938135","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941964","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941964",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941997","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0851 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941997","M. BENZ / MB OF-1721/59 EURO V",2014,444008,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0007 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938336","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-27","2023-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941984","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941984",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941964","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0873 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941964","M. BENZ / MB OF-1721/59 EURO V",2014,444017,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F28 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938318","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942538","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942538",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941984","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0852 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941984","M. BENZ / MB OF-1721/59 EURO V",2014,444167,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1579 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938580","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936745","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB936745",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942538","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0853 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942538","M. BENZ / MB OF-1721/59 EURO V",2014,444167,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1505 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938578","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939064","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB939064",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936745","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0854 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB936745","M. BENZ / MB OF-1721/59 EURO V",2014,444324,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1518 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938598","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942586","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942586",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939064","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0864 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB939064","M. BENZ / MB OF-1721/59 EURO V",2014,445408,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1523 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938576","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942012","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942012",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942586","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0865 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942586","M. BENZ / MB OF-1721/59 EURO V",2014,447962,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F12 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938645","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942502","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942502",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942012","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0863 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942012","M. BENZ / MB OF-1721/59 EURO V",2014,444117,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1577 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939898","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942527","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942527",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942502","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0862 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942502","M. BENZ / MB OF-1721/59 EURO V",2014,445290,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1760 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937392","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-01-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942530","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942530",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942527","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0861 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942527","M. BENZ / MB OF-1721/59 EURO V",2014,445323,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1596 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938065","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942463","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942463",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942530","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0860 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942530","M. BENZ / MB OF-1721/59 EURO V",2014,445299,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1519 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938108","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",177370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942456","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942456",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942463","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0859 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942463","M. BENZ / MB OF-1721/59 EURO V",2014,445275,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1514 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938057","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942510","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942510",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942456","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0823 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942456","M. BENZ / MB OF-1721/59 EURO V",2014,445321,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1563 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939875","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942521","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942521",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942510","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0642 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942510","M. BENZ / MB OF-1721/59 EURO V",2014,445302,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1756 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939949","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942531","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942531",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942521","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0856 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942521","M. BENZ / MB OF-1721/59 EURO V",2014,445311,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1601 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937986","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942458","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942458",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942531","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0857 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942531","M. BENZ / MB OF-1721/59 EURO V",2014,445322,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0977 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939840","M. BENZ / MB OF 1519 EURO V CL",2014,58155,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58154,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942519","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942519",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942458","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0842 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942458","M. BENZ / MB OF-1721/59 EURO V",2014,445285,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F31 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938574","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942551","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942551",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942519","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0841 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942519","M. BENZ / MB OF-1721/59 EURO V",2014,445313,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0967 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB935896","M. BENZ / MB OF 1519 EURO V CL",2014,57797,"2014-01-30",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,57796,"2014-01-30",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-01-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942537","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942537",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942551","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0816 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942551","M. BENZ / MB OF-1721/59 EURO V",2014,445263,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1524 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938622","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942547","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942547",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942537","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0817 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942537","M. BENZ / MB OF-1721/59 EURO V",2014,445272,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1608 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939054","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942539","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942539",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942547","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0633 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942547","M. BENZ / MB OF-1721/59 EURO V",2014,445272,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1562 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939029","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942561","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942561",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942539","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0818 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942539","M. BENZ / MB OF-1721/59 EURO V",2014,445940,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1593 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939013","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942536","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB942536",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942561","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0888 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942561","M. BENZ / MB OF-1721/59 EURO V",2014,445267,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F92 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939800","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935240","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB935240",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942536","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0820 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB942536","M. BENZ / MB OF-1721/59 EURO V",2014,445939,"2013-11-25",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F20 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939039","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941944","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB941944",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935240","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0822 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB935240","M. BENZ / MB OF-1721/59 EURO V",2014,444038,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1525 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939807","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB932234","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB932234",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941944","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0906 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB941944","M. BENZ / MB OF-1721/59 EURO V",2014,444004,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1761 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939080","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928564","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB928564",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB932234","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0892 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB932234","M. BENZ / MB OF - 1519/52 EURO V",2014,444074,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1591 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939041","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928580","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB928580",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928564","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6360 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928564","M. BENZ / MB OF - 1519/52 EURO V",2014,444015,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1607 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939326","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928583","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078EB928583",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928580","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1667 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928580","M. BENZ / MB OF - 1519/52 EURO V",2014,444022,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F29 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939287","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928558","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB928558",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928583","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVQ6370 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928583","M. BENZ / MB OF-1721/59 EURO V",2014,444032,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1557 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939274","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928555","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB928555",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928558","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1668 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928558","M. BENZ / MB OF - 1519/52 EURO V",2014,444044,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1522 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939601","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933402","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB933402",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928555","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0855 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB928555","M. BENZ / MB OF - 1519/52 EURO V",2014,445554,"2013-11-22",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1510 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939561","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933452","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB933452",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933402","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0643 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933402","M. BENZ / MB OF - 1519/52 EURO V",2014,444053,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1516 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938643","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933548","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933548",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933452","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0815 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933452","M. BENZ / MB OF - 1519/52 EURO V",2014,443955,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1590 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939024","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB931541","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB931541",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933548","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0834 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933548","M. BENZ / MB OF - 1519/52 EURO V",2014,444004,"2013-11-21",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1750 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937383","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933743","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB933743",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB931541","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0846 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB931541","M. BENZ / MB OF - 1519/52 EURO V",2014,444083,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1565 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938062","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925852","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925852",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933743","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0843 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB933743","M. BENZ / MB OF - 1519/52 EURO V",2014,444072,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1564 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937633","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925824","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB925824",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925852","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0844 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925852","M. BENZ / MB OF - 1519/52 EURO V",2014,443982,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1588 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938370","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925826","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925826",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925824","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0821 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925824","M. BENZ / MB OF - 1519/52 EURO V",2014,444004,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO0109 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937410","M. BENZ / MB OF 1519 EURO V CL",2014,58488,"2014-02-13",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58487,"2014-02-13",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-19","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925817","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925817",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925826","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0634 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925826","M. BENZ / MB OF - 1519/52 EURO V",2014,443999,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1752 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938583","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-02-13",117370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-04-04","2017-04-11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925777","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925777",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925817","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0635 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925817","M. BENZ / MB OF - 1519/52 EURO V",2014,444010,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1532 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937339","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925804","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925804",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925777","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0637 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925777","M. BENZ / MB OF - 1519/52 EURO V",2014,443931,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1509 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937145","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925762","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925762",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925804","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0638 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925804","M. BENZ / MB OF - 1519/52 EURO V",2014,445244,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1598 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937602","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925820","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925820",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925762","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0639 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925762","M. BENZ / MB OF - 1519/52 EURO V",2014,445254,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1559 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937981","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925870","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925870",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925820","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0887 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925820","M. BENZ / MB OF - 1519/52 EURO V",2014,443943,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G02 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937597","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925317","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925317",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925870","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0640 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925870","M. BENZ / MB OF - 1519/52 EURO V",2014,445254,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1600 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937627","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934043","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB934043",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925317","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0641 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925317","M. BENZ / MB OF - 1519/52 EURO V",2014,445261,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1587 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937625","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934037","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB934037",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934043","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0868 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934043","M. BENZ / MB OF - 1519/52 EURO V",2014,445239,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1F75 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB929214","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-01-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934053","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB934053",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934037","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0867 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934037","M. BENZ / MB OF - 1519/52 EURO V",2014,443989,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1567 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB937654","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-01-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934051","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB934051",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934053","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0869 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934053","M. BENZ / MB OF - 1519/52 EURO V",2014,444073,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1561 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB919096","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933995","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933995",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934051","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0874 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934051","M. BENZ / MB OF - 1519/52 EURO V",2014,444073,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G48 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB927331","M. BENZ / MB OF 1721 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-05-20","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934003","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB934003",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933995","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0847 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933995","M. BENZ / MB OF - 1519/52 EURO V",2014,444085,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1560 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928096","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934058","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB934058",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934003","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0866 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934003","M. BENZ / MB OF - 1519/52 EURO V",2014,444123,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1570 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB938637","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-02-28","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925754","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925754",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934058","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0875 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934058","M. BENZ / MB OF - 1519/52 EURO V",2014,444073,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1759 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB939061","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934031","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB934031",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925754","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0876 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925754","M. BENZ / MB OF - 1519/52 EURO V",2014,444073,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1751 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB940657","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-01-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934282","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB934282",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934031","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0819 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934031","M. BENZ / MB OF - 1519/52 EURO V",2014,444144,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1754 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942570","M. BENZ / MB OF - 1519/52 EURO V",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-04-04","2023-01-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934274","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB934274",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934282","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0870 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934282","M. BENZ / MB OF - 1519/52 EURO V",2014,444073,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1599 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942582","M. BENZ / MB OF 1519 EURO V CL",2014,58111,"2014-01-31",117000,"MARCOPOLO / M BENZ / M POLO SEN MIDI ON",2013,58110,"2014-01-31",117370,"CONTRATO Nº 07/2013 (DECRETO LEG 2329/2021)","2014-03-22","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934309","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB934309",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934274","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0871 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934274","M. BENZ / MB OF - 1519/52 EURO V",2014,444073,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1769 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB936987","M. BENZ / M.BENZ/O 500 MA",2014,443596,"2013-11-21",343250,"M. BENZ / M.BENZ/INDUSCAR MILLEN A",2013,115807,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925329","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925329",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934309","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0877 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB934309","M. BENZ / MB OF - 1519/52 EURO V",2014,444073,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1764 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937136","M. BENZ / MB O 500 / 2836",2014,115810,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115809,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-04-04","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925333","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB925333",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925329","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0886 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925329","M. BENZ / MB OF - 1519/52 EURO V",2014,445265,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1629 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937084","M. BENZ / M.BENZ/O 500 MA",2014,115812,"2014-03-13",343250,"M. BENZ / M.BENZ/INDUSCAR MILLEN A",2013,115811,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925326","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB925326",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925333","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0885 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB925333","M. BENZ / MB OF - 1519/52 EURO V",2014,445215,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G17 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937060","M. BENZ / M.BENZ/O 500 MA",2014,115814,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115813,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934021","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB934021",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925326","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0884 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925326","M. BENZ / MB OF - 1519/52 EURO V",2014,445218,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1792 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937104","M. BENZ / M.BENZ/O 500 MA",2014,443620,"2013-11-21",343250,"M. BENZ / M.BENZ/INDUSCAR MILLEN A",2013,115815,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-02","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933561","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933561",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934021","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0883 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934021","M. BENZ / MB OF - 1519/52 EURO V",2014,444138,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1618 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937037","M. BENZ / M.BENZ/O 500 MA",2014,115820,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115819,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925895","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB925895",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933561","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0882 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933561","M. BENZ / MB OF - 1519/52 EURO V",2014,445924,"2013-11-25",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1626 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937092","M. BENZ / M.BENZ/O 500 MA",2014,115822,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115821,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934280","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB934280",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925895","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0881 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925895","M. BENZ / MB OF - 1519/52 EURO V",2014,445256,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1622 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937409","M. BENZ / M.BENZ/O 500 MA",2014,115824,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115823,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933537","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933537",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934280","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0880 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934280","M. BENZ / MB OF - 1519/52 EURO V",2014,444145,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1623 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937323","M. BENZ / M.BENZ/O 500 MA",2014,115826,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115825,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928518","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB928518",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933537","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0893 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933537","M. BENZ / MB OF - 1519/52 EURO V",2014,445922,"2013-11-25",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1624 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937351","M. BENZ / M.BENZ/O 500 MA",2014,115828,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115827,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933767","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933767",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928518","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0896 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928518","M. BENZ / MB OF - 1519/52 EURO V",2014,444035,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1763 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937337","M. BENZ / MB O 500 / 2836",2014,115830,"2014-03-13",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115829,"2014-03-13",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-09-04","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933563","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933563",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933767","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0897 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933767","M. BENZ / MB OF - 1519/52 EURO V",2014,445928,"2013-11-25",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1H94 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937388","M. BENZ / MB O 500 / 2836",2014,443597,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115831,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-21","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925911","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB925911",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933563","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0899 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933563","M. BENZ / MB OF - 1519/52 EURO V",2014,443946,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1H86 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937374","M. BENZ / M.BENZ/O 500 MA",2014,443596,"2013-11-21",343250,"M. BENZ / M.BENZ/INDUSCAR MILLEN A",2013,115833,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-02","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933571","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933571",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925911","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0898 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB925911","M. BENZ / MB OF - 1519/52 EURO V",2014,445259,"2013-11-22",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1788 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937124","M. BENZ / M.BENZ/O 500 MA",2014,443614,"2013-11-21",343250,"M. BENZ / M.BENZ/INDUSCAR MILLEN A",2013,115836,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-02","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928524","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB928524",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933571","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0894 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933571","M. BENZ / MB OF - 1519/52 EURO V",2014,445919,"2013-11-25",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1620 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937023","M. BENZ / M.BENZ/O 500 MA",2014,115838,"2014-03-14",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115837,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934316","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB934316",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928524","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0840 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB928524","M. BENZ / MB OF - 1519/52 EURO V",2014,444059,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G16 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937001","M. BENZ / M.BENZ/O 500 MA",2014,115840,"2014-03-14",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115839,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933556","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933556",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934316","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0895 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB934316","M. BENZ / MB OF - 1519/52 EURO V",2014,444153,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1621 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937650","M. BENZ / M.BENZ/O 500 MA",2014,115874,"2014-03-14",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115873,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB931480","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB931480",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933556","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0835 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933556","M. BENZ / MB OF - 1519/52 EURO V",2014,443963,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1775 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937609","M. BENZ / MB O 500 / 2836",2014,443605,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115841,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933794","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB933794",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB931480","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0833 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB931480","M. BENZ / MB OF - 1519/52 EURO V",2014,443963,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1771 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939070","M. BENZ / MB O 500 / 2836",2014,443635,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115843,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942503","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB942503",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933794","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0832 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB933794","M. BENZ / MB OF - 1519/52 EURO V",2014,445918,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G14 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939340","M. BENZ / M.BENZ/O 500 MA",2014,115846,"2014-03-14",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115845,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942511","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB942511",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942503","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0908 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942503","M. BENZ / MB OF - 1519/52 EURO V",2014,444092,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G27 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939289","M. BENZ / M.BENZ/O 500 MA",2014,115848,"2014-03-14",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115847,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942564","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB942564",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942511","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0907 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942511","M. BENZ / MB OF - 1519/52 EURO V",2014,444101,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1H66 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939316","M. BENZ / M.BENZ/O 500 MA",2014,115850,"2014-03-14",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115849,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942549","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384067EB942549",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942564","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0831 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942564","M. BENZ / MB OF - 1519/52 EURO V",2014,444062,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1787 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939582","M. BENZ / MB O 500 / 2836",2014,443643,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115841,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-02","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB942540","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB942540",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942549","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0909 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384067EB942549","M. BENZ / MB OF - 1519/52 EURO V",2014,444071,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1762 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939803","M. BENZ / MB O 500 / 2836",2014,443644,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115853,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-04-04","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB942528","M. BENZ / MB OF - 1519/52 EURO V",null,"9BM384078EB942528",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB942540","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0828 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB942540","M. BENZ / MB OF - 1519/52 EURO V",2014,444078,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1770 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939883","M. BENZ / MB O 500 / 2836",2014,443618,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115855,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937594","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB937594",null,null,null,"MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB942528","M. BENZ / MB OF - 1519/52 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0827 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM384078EB942528","M. BENZ / MB OF - 1519/52 EURO V",2014,444118,"2013-11-21",120400]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1H67 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939328","M. BENZ / MB O 500 / 2836",2014,443638,"2013-11-21",343250,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2013,115857,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938087","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938087",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937594","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0904 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937594","M. BENZ / MB O 500/2836 GL/6X2",2014,444175,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G15 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938106","M. BENZ / MB O 500 / 2836",2014,115860,"2013-11-21",324250,"M. BENZ / M.BENZ/O 500 MA",2013,115859,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938125","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938125",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938087","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0837 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938087","M. BENZ / MB O 500/2836 GL/6X2",2014,444041,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1768 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937640","M. BENZ / MB O 500 / 2836",2014,443616,"2013-11-21",324250,"M. BENZ / M.BENZ/O 500 MA",2013,115861,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB936770","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM384078EB936770",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938125","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0905 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938125","M. BENZ / MB O 500/2836 GL/6X2",2014,444175,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1789 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937624","M. BENZ / M.BENZ/O 500 MA",2014,443582,"2013-11-21",343250,"M. BENZ / M.BENZ/INDUSCAR MILLEN A",2013,115863,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-06-02","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB936950","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB936950",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB936770","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1685 - DF","ARTICULADO (CONTRATO NOVO)","9BM384078EB936770","M. BENZ / MB O 500/2836 GL/6X2",2014,444155,"2013-11-30",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1793 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937987","M. BENZ / MB O 500 / 2836",2014,443645,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115865,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938328","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938328",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB936950","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0902 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB936950","M. BENZ / MB O 500/2836 GL/6X2",2014,444175,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1G25 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938003","M. BENZ / MB O 500 / 2836",2014,115868,"2014-03-14",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115867,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937072","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB937072",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938328","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0836 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938328","M. BENZ / MB O 500/2836 GL/6X2",2014,444175,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1776 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938068","M. BENZ / M.BENZ/O 500 MA",2014,443630,"2013-11-21",343250,"M. BENZ / M.BENZ/INDUSCAR MILLEN A",2013,115869,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939913","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939913",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937072","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0901 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937072","M. BENZ / MB O 500/2836 GL/6X2",2014,444175,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","OVO1772 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938396","M. BENZ / MB O 500 / 2836",2014,443632,"2013-11-21",343250,"M. BENZ / M.BENZ/O 500 MA",2013,115871,"2014-03-14",324370,"CONTRATO DE CONCESSÃO Nº 08/2013","2014-05-20","2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939900","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939900",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939913","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0903 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939913","M. BENZ / MB O 500/2836 GL/6X2",2014,444175,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PAY4A04 - DF","ÔNIBUS BÁSICO","9BM384078GB043340","M. BENZ / MB OF 1721 EURO V",2016,75132,"2016-11-24",157000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2016,118158,"2016-08-23",169000,"AUTORIZADO  A TRAFEGAR","2017-04-12","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB939926","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM384078EB939926",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939900","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0900 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939900","M. BENZ / MB O 500/2836 GL/6X2",2014,443966,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PAY4005 - DF","ÔNIBUS BÁSICO","9BM384078GB043644","M. BENZ / MB OF 1721 EURO V",2016,75138,"2016-11-24",157000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2016,118160,"2016-08-23",169000,"CONTRATO DE CONCESSÃO Nº 08/2013","2017-04-18","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939790","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939790",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB939926","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0914 - DF","ARTICULADO (CONTRATO NOVO)","9BM384078EB939926","M. BENZ / MB O 500/2836 GL/6X2",2014,443970,"2013-11-30",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PAY4003 - DF","ÔNIBUS BÁSICO","9BM384078GB043362","M. BENZ / MB OF 1721 EURO V",2016,75134,"2016-11-24",157000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2016,118154,"2016-08-23",169000,"AUTORIZADO  A TRAFEGAR","2017-04-12","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB939276","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM384078EB939276",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939790","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1689 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939790","M. BENZ / MB O 500/2836 GL/6X2",2014,443970,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PAY4006 - DF","ÔNIBUS BÁSICO","9BM384078GB043388","M. BENZ / MB OF 1721 EURO V",2016,75136,"2016-11-24",157000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2016,118157,"2016-08-23",169000,"CONTRATO DE CONCESSÃO Nº 08/2013","2017-04-12","2023-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB938363","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM384078EB938363",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB939276","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1686 - DF","ARTICULADO (CONTRATO NOVO)","9BM384078EB939276","M. BENZ / MB O 500/2836 GL/6X2",2014,444178,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBR6779 - DF","ÔNIBUS BÁSICO","PBM384078KB119513","M. BENZ / MB OF 1721 EURO V",2019,188629,"2019-01-04",193500,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2018,87478,"2019-04-08",183000,"AUTORIZADO  A TRAFEGAR","2019-05-27","2026-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938347","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938347",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB938363","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0911 - DF","ARTICULADO (CONTRATO NOVO)","9BM384078EB938363","M. BENZ / MB O 500/2836 GL/6X2",2014,444086,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6851 - DF","ÔNIBUS BÁSICO","9BM384065LB159137","M. BENZ / MB OF-1721/59 EURO V",2020,1410256,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92215,"2019-12-11",178000,"AUTORIZADO  A TRAFEGAR","2020-01-28","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB938617","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM384078EB938617",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938347","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0838 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938347","M. BENZ / MB O 500/2836 GL/6X2",2014,443971,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6850 - DF","ÔNIBUS BÁSICO","9BM384065LB159422","M. BENZ / MB OF-1721/59 EURO V",2020,1410257,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92217,"2019-12-11",178000,"AUTORIZADO  A TRAFEGAR","2020-01-28","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB938635","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM384078EB938635",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB938617","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0912 - DF","ARTICULADO (CONTRATO NOVO)","9BM384078EB938617","M. BENZ / MB O 500/2836 GL/6X2",2014,444184,"2013-11-30",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6849 - DF","ÔNIBUS BÁSICO","9BM384065LB159744","M. BENZ / MB OF-1721/59 EURO V",2020,1410258,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92219,"2019-12-11",178000,"AUTORIZADO  A TRAFEGAR","2020-01-28","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938599","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938599",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM384078EB938635","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO0913 - DF","ARTICULADO (CONTRATO NOVO)","9BM384078EB938635","M. BENZ / MB O 500/2836 GL/6X2",2014,444166,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6848 - DF","ÔNIBUS BÁSICO","9BM384065LB159756","M. BENZ / MB OF-1721/59 EURO V",2020,1410259,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92221,"2019-12-11",178000,"AUTORIZADO  A TRAFEGAR","2020-01-28","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939044","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939044",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938599","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1688 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938599","M. BENZ / MB O 500/2836 GL/6X2",2014,444169,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6847 - DF","ÔNIBUS BÁSICO","9BM384065LB161204","M. BENZ / MB OF-1721/59 EURO V",2020,1405388,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92223,"2019-12-11",178000,"AUTORIZADO  A TRAFEGAR","2020-01-28","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939952","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939952",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939044","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1691 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939044","M. BENZ / MB O 500/2836 GL/6X2",2014,444168,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6846 - DF","ÔNIBUS BÁSICO","9BM384065LB161247","M. BENZ / MB OF-1721/59 EURO V",2020,1405389,"2019-10-02",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92225,"2019-12-11",178000,"AUTORIZADO  A TRAFEGAR","2020-10-02","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939302","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939302",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939952","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1690 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939952","M. BENZ / MB O 500/2836 GL/6X2",2014,444169,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6896 - DF","ÔNIBUS BÁSICO","9BM384065LB160273","M. BENZ / MB OF-1721/59 EURO V",2020,1405375,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92472,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-08","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939607","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939607",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939302","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1699 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939302","M. BENZ / MB O 500/2836 GL/6X2",2014,444182,"2013-11-22",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6872 - DF","ÔNIBUS BÁSICO","9BM384065LB160573","M. BENZ / MB OF-1721/59 EURO V",2020,1405378,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92354,"2019-12-17",178000,"AUTORIZADO  A TRAFEGAR","2020-10-08","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939556","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939556",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939607","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1698 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939607","M. BENZ / MB O 500/2836 GL/6X2",2014,444157,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6887 - DF","ÔNIBUS BÁSICO","9BM384065LB160585","M. BENZ / MB OF-1721/59 EURO V",2020,1405379,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92356,"2019-12-17",178000,"AUTORIZADO  A TRAFEGAR","2020-10-02","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939005","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939005",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939556","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1687 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939556","M. BENZ / MB O 500/2836 GL/6X2",2014,444156,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6875 - DF","ÔNIBUS BÁSICO","9BM384065LB160591","M. BENZ / MB OF-1721/59 EURO V",2020,1405376,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92358,"2019-12-17",178000,"AUTORIZADO  A TRAFEGAR","2020-10-02","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935459","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB935459",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939005","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1697 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939005","M. BENZ / MB O 500/2836 GL/6X2",2014,444176,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6888 - DF","ÔNIBUS BÁSICO","9BM384065LB160603","M. BENZ / MB OF-1721/59 EURO V",2020,1405377,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92364,"2019-12-18",178000,"AUTORIZADO  A TRAFEGAR","2020-10-02","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935538","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB935538",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935459","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1702 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB935459","M. BENZ / MB O 500/2836 GL/6X2",2014,443983,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6895 - DF","ÔNIBUS BÁSICO","9BM384065LB160966","M. BENZ / MB OF-1721/59 EURO V",2020,1405380,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92366,"2019-12-18",178000,"AUTORIZADO  A TRAFEGAR","2020-10-01","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935556","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB935556",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935538","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1704 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB935538","M. BENZ / MB O 500/2836 GL/6X2",2014,443924,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6871 - DF","ÔNIBUS BÁSICO","9BM384065LB160969","M. BENZ / MB OF-1721/59 EURO V",2020,1405382,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92360,"2019-12-17",178000,"AUTORIZADO  A TRAFEGAR","2020-11-06","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937359","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB937359",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935556","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1701 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB935556","M. BENZ / MB O 500/2836 GL/6X2",2014,444000,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6878 - DF","ÔNIBUS BÁSICO","9BM384065LB160975","M. BENZ / MB OF-1721/59 EURO V",2020,1405383,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92388,"2019-12-19",178000,"AUTORIZADO  A TRAFEGAR","2020-10-09","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937116","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB937116",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937359","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1705 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937359","M. BENZ / MB O 500/2836 GL/6X2",2014,444181,"2013-11-22",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6889 - DF","ÔNIBUS BÁSICO","9BM384065LB161008","M. BENZ / MB OF-1721/59 EURO V",2020,1405384,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92368,"2019-12-18",178000,"AUTORIZADO  A TRAFEGAR","2020-10-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB934054","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB934054",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937116","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1703 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937116","M. BENZ / MB O 500/2836 GL/6X2",2014,444179,"2013-11-22",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6870 - DF","ÔNIBUS BÁSICO","9BM384065LB161011","M. BENZ / MB OF-1721/59 EURO V",2020,1405381,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92362,"2019-12-17",178000,"AUTORIZADO  A TRAFEGAR","2020-10-08","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB920827","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB920827",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB934054","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1716 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB934054","M. BENZ / MB O 500/2836 GL/6X2",2014,444150,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6890 - DF","ÔNIBUS BÁSICO","9BM384065LB161155","M. BENZ / MB OF-1721/59 EURO V",2020,1405387,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92370,"2019-12-18",178000,"AUTORIZADO  A TRAFEGAR","2020-10-08","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938380","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938380",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB920827","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1707 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB920827","M. BENZ / MB O 500/2836 GL/6X2",2014,444146,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6893 - DF","ÔNIBUS BÁSICO","9BM384065LB161167","M. BENZ / MB OF-1721/59 EURO V",2020,1405385,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92390,"2019-12-19",178000,"AUTORIZADO  A TRAFEGAR","2020-10-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938018","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938018",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938380","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1706 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938380","M. BENZ / MB O 500/2836 GL/6X2",2014,444066,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6894 - DF","ÔNIBUS BÁSICO","9BM384065LB161176","M. BENZ / MB OF-1721/59 EURO V",2020,1405386,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92450,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-09-29","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938033","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938033",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938018","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1714 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938018","M. BENZ / MB O 500/2836 GL/6X2",2014,444014,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6903 - DF","ÔNIBUS BÁSICO","9BM384065LB161661","M. BENZ / MB OF-1721/59 EURO V",2020,1405785,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92494,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-04","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938144","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938144",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938033","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1709 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938033","M. BENZ / MB O 500/2836 GL/6X2",2014,444098,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6892 - DF","ÔNIBUS BÁSICO","9BM384065LB161941","M. BENZ / MB OF-1721/59 EURO V",2020,1405786,"2019-10-24",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92452,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-04","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937008","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB937008",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938144","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1710 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938144","M. BENZ / MB O 500/2836 GL/6X2",2014,444056,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6898 - DF","ÔNIBUS BÁSICO","9BM384065LB161262","M. BENZ / MB OF-1721/59 EURO V",2020,1405349,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92474,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-04","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937395","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB937395",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937008","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1715 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937008","M. BENZ / MB O 500/2836 GL/6X2",2014,444175,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6899 - DF","ÔNIBUS BÁSICO","9BM384065LB161269","M. BENZ / MB OF-1721/59 EURO V",2020,1405350,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92392,"2019-12-19",178000,"AUTORIZADO  A TRAFEGAR","2020-11-04","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939258","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB939258",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB937395","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1708 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB937395","M. BENZ / MB O 500/2836 GL/6X2",2014,444183,"2013-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6891 - DF","ÔNIBUS BÁSICO","9BM384065LB161272","M. BENZ / MB OF-1721/59 EURO V",2020,1405351,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92454,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-04","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938581","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938581",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB939258","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1711 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB939258","M. BENZ / MB O 500/2836 GL/6X2",2014,444180,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6900 - DF","ÔNIBUS BÁSICO","9BM384065LB161275","M. BENZ / MB OF-1721/59 EURO V",2020,1405352,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92456,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-07","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938048","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB938048",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938581","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1712 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938581","M. BENZ / MB O 500/2836 GL/6X2",2014,444163,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6876 - DF","ÔNIBUS BÁSICO","9BM384065LB161278","M. BENZ / MB OF-1721/59 EURO V",2020,1405354,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92458,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB919369","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB919369",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB938048","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1713 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB938048","M. BENZ / MB O 500/2836 GL/6X2",2014,444026,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6901 - DF","ÔNIBUS BÁSICO","9BM384065LB161281","M. BENZ / MB OF-1721/59 EURO V",2020,1405353,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92460,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941457","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941457",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB919369","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVO1717 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB919369","M. BENZ / MB O 500/2836 GL/6X2",2014,444142,"2014-11-21",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6897 - DF","ÔNIBUS BÁSICO","9BM384065LB161429","M. BENZ / MB OF-1721/59 EURO V",2020,1405358,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92462,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-07","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941468","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941468",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941457","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0106 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941457","M. BENZ / MB O 500/2836 GL/6X2",2014,602415,"2014-08-28",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6913 - DF","ÔNIBUS BÁSICO","9BM384065LB161433","M. BENZ / MB OF-1721/59 EURO V",2020,1405355,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92486,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941991","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941991",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941468","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0161 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941468","M. BENZ / MB O 500/2836 GL/6X2",2014,602411,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6910 - DF","ÔNIBUS BÁSICO","9BM384065LB161436","M. BENZ / MB OF-1721/59 EURO V",2020,1405357,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92464,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB944113","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB944113",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941991","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0105 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941991","M. BENZ / MB O 500/2836 GL/6X2",2014,604199,"2014-08-28",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6904 - DF","ÔNIBUS BÁSICO","9BM384065LB161454","M. BENZ / MB OF-1721/59 EURO V",2020,1405356,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92466,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941550","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941550",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB944113","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0107 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB944113","M. BENZ / MB O 500/2836 GL/6X2",2014,604185,"2014-08-28",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6905 - DF","ÔNIBUS BÁSICO","9BM384065LB161457","M. BENZ / MB OF-1721/59 EURO V",2020,1405368,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92476,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB934508","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB934508",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941550","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0108 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941550","M. BENZ / MB O 500/2836 GL/6X2",2014,602432,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6907 - DF","ÔNIBUS BÁSICO","9BM384065LB161460","M. BENZ / MB OF-1721/59 EURO V",2020,1405371,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92488,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941578","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941578",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB934508","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0109 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB934508","M. BENZ / MB O 500/2836 GL/6X2",2014,602399,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6912 - DF","ÔNIBUS BÁSICO","9BM384065LB161464","M. BENZ / MB OF-1721/59 EURO V",2020,1405366,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92468,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-07","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941969","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941969",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941578","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0112 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941578","M. BENZ / MB O 500/2836 GL/6X2",2014,604206,"2014-08-28",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6911 - DF","ÔNIBUS BÁSICO","9BM384065LB161467","M. BENZ / MB OF-1721/59 EURO V",2020,1405370,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92490,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-05","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB942001","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB942001",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941969","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0110 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941969","M. BENZ / MB O 500/2836 GL/6X2",2014,602438,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6906 - DF","ÔNIBUS BÁSICO","9BM384065LB161471","M. BENZ / MB OF-1721/59 EURO V",2020,1405369,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92478,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-06","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941514","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941514",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB942001","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0111 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB942001","M. BENZ / MB O 500/2836 GL/6X2",2014,604202,"2014-08-28",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6915 - DF","ÔNIBUS BÁSICO","9BM384065LB161474","M. BENZ / MB OF-1721/59 EURO V",2020,1405364,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92470,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-07","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941933","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941933",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941514","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0104 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941514","M. BENZ / MB O 500/2836 GL/6X2",2014,602429,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6908 - DF","ÔNIBUS BÁSICO","9BM384065LB161478","M. BENZ / MB OF-1721/59 EURO V",2020,1405372,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92521,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-06","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB943582","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB943582",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941933","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0113 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941933","M. BENZ / MB O 500/2836 GL/6X2",2014,604194,"2014-08-28",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6914 - DF","ÔNIBUS BÁSICO","9BM384065LB161481","M. BENZ / MB OF-1721/59 EURO V",2020,1405365,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92492,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-06","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB943614","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB943614",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB943582","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0160 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB943582","M. BENZ / MB O 500/2836 GL/6X2",2014,604208,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6909 - DF","ÔNIBUS BÁSICO","9BM384065LB161489","M. BENZ / MB OF-1721/59 EURO V",2020,1405367,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92480,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-10-07","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941479","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941479",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB943614","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0159 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB943614","M. BENZ / MB O 500/2836 GL/6X2",2014,604204,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6902 - DF","ÔNIBUS BÁSICO","9BM384065LB161625","M. BENZ / MB OF-1721/59 EURO V",2020,1405373,"2019-10-23",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92523,"2019-12-20",178000,"AUTORIZADO  A TRAFEGAR","2020-11-06","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941075","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941075",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941479","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0158 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941479","M. BENZ / MB O 500/2836 GL/6X2",2014,604187,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6858 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156127","M. BENZ / OF 1721 EURO 5",2020,1410221,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92266,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935804","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB935804",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941075","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0169 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941075","M. BENZ / MB O 500/2836 GL/6X2",2014,602403,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6857 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156322","M. BENZ / OF 1721 EURO 5",2020,1410222,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92227,"2019-12-11",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941532","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941532",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB935804","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0157 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB935804","M. BENZ / MB O 500/2836 GL/6X2",2014,602419,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6856 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156339","M. BENZ / OF 1721 EURO 5",2020,1410223,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92229,"2019-12-11",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB943684","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB943684",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941532","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0168 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941532","M. BENZ / MB O 500/2836 GL/6X2",2014,602407,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6855 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156562","M. BENZ / OF 1721 EURO 5",2020,1410224,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92268,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB944077","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB944077",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB943684","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0156 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB943684","M. BENZ / MB O 500/2836 GL/6X2",2014,604210,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6883 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156539","M. BENZ / OF 1721 EURO 5",2020,1410225,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92270,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941588","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941588",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB944077","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0166 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB944077","M. BENZ / MB O 500/2836 GL/6X2",2014,604213,"2014-08-28",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6882 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156550","M. BENZ / OF 1721 EURO 5",2020,1410226,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92272,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941441","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941441",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941588","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0155 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941588","M. BENZ / MB O 500/2836 GL/6X2",2014,604190,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6I54 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156556","M. BENZ / OF 1721 EURO 5",2020,1410227,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92274,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB934999","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB934999",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941441","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT0167 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941441","M. BENZ / MB O 500/2836 GL/6X2",2014,602423,"2014-08-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6853 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156922","M. BENZ / OF 1721 EURO 5",2020,1410228,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92276,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941490","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941490",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB934999","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1595 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB934999","M. BENZ / MB O 500/2836 GL/6X2",2014,629430,"2014-11-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6879 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157176","M. BENZ / OF 1721 EURO 5",2020,1410229,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92278,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941951","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB941951",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941490","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1594 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941490","M. BENZ / MB O 500/2836 GL/6X2",2014,629434,"2014-11-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6881 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157130","M. BENZ / OF 1721 EURO 5",2020,1410230,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92280,"2019-12-12",193000,"PENDENTE DE VALIDAÇÃO","2019-12-30","2019-12-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB944330","M. BENZ / MB O 500/2836 GL/6X2",null,"9BM382154EB944330",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB941951","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1608 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB941951","M. BENZ / MB O 500/2836 GL/6X2",2014,629435,"2014-11-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6881 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157130","M. BENZ / OF 1721 EURO 5",2020,1410230,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92280,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975213","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975213",null,null,null,"ARTICULADO (CONTRATO NOVO)","9BM382154EB944330","M. BENZ / MB O 500/2836 GL/6X2",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1607 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154EB944330","M. BENZ / MB O 500/2836 GL/6X2",2014,629440,"2014-11-26",353211]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6865 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157238","M. BENZ / OF 1721 EURO 5",2020,1410247,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92282,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975216","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975216",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975213","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1604 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975213","M. BENZ / MB OF-1721/59 EURO V",2015,629469,"2014-11-10",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6852 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157229","M. BENZ / OF 1721 EURO 5",2020,1410237,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92231,"2019-12-11",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975219","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975219",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975216","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1667 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975216","M. BENZ / MB OF-1721/59 EURO V",2015,629457,"2014-11-10",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6877 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157232","M. BENZ / OF 1721 EURO 5",2020,1410238,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92284,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975221","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975221",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975219","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1668 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975219","M. BENZ / MB OF-1721/59 EURO V",2015,629441,"2014-11-10",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6859 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157571","M. BENZ / OF 1721 EURO 5",2020,1410239,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92286,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975237","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975237",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975221","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVT1669 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975221","M. BENZ / MB OF-1721/59 EURO V",2015,629460,"2014-11-10",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6867 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157580","M. BENZ / OF 1721 EURO 5",2020,1410248,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92288,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975256","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975256",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975237","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVS6433 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975237","M. BENZ / MB OF-1721/59 EURO V",2015,629452,"2014-12-08",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6886 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157562","M. BENZ / OF 1721 EURO 5",2020,1410249,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92290,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975259","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975259",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975256","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVS6434 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975256","M. BENZ / MB OF-1721/59 EURO V",2015,629447,"2014-12-08",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6860 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157583","M. BENZ / OF 1721 EURO 5",2020,1410240,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92233,"2019-12-11",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975263","M. BENZ / MB OF-1721/59 EURO V",null,"9BM384078FB975263",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975259","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVS6435 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975259","M. BENZ / MB OF-1721/59 EURO V",2015,629436,"2014-12-08",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6861 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157568","M. BENZ / OF 1721 EURO 5",2020,1410241,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92292,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ONIBUS BASICO","9BYC69A1AFC000371","AGRALE / AGRALE MA 17",null,"9BYC69A1AFC000371",null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975263","M. BENZ / MB OF-1721/59 EURO V",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVS6436 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078FB975263","M. BENZ / MB OF-1721/59 EURO V",2015,629456,"2014-12-08",134700]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6884 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157586","M. BENZ / OF 1721 EURO 5",2020,1410242,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92294,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",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,"ONIBUS BASICO","9BYC69A1AFC000371","AGRALE / AGRALE MA 17",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","OVS7844 - DF","ONIBUS BASICO","9BYC69A1AFC000371","AGRALE / AGRALE MA 17",2015,334259,"2015-08-31",265000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6866 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157577","M. BENZ / OF 1721 EURO 5",2020,1410250,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92296,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",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,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157768","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2242 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157768","M. BENZ / OF 1721 EURO 5",2020,1388072,"2019-09-25",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6862 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158797","M. BENZ / OF 1721 EURO 5",2020,1410243,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92298,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155513","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2102 - DF","ÔNIBUS BÁSICO","9BM384065LB155513","M. BENZ / OF 1721 EURO 5",2020,1377198,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6885 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159123","M. BENZ / OF 1721 EURO 5",2020,1410244,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92300,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155533","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2100 - DF","ÔNIBUS BÁSICO","9BM384065LB155533","M. BENZ / OF 1721 EURO 5",2020,1378094,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6863 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159131","M. BENZ / OF 1721 EURO 5",2020,1410245,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92235,"2019-12-11",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155542","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2121 - DF","ÔNIBUS BÁSICO","9BM384065LB155542","M. BENZ / OF 1721 EURO 5",2020,1378093,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6864 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159093","M. BENZ / OF 1721 EURO 5",2020,1410246,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92302,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155688","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2127 - DF","ÔNIBUS BÁSICO","9BM384065LB155688","M. BENZ / OF 1721 EURO 5",2020,1378342,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6874 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159142","M. BENZ / OF 1721 EURO 5",2020,1410251,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92304,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155691","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2117 - DF","ÔNIBUS BÁSICO","9BM384065LB155691","M. BENZ / OF 1721 EURO 5",2020,1378103,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6868 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159115","M. BENZ / OF 1721 EURO 5",2020,1410252,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92306,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155693","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2123 - DF","ÔNIBUS BÁSICO","9BM384065LB155693","M. BENZ / OF 1721 EURO 5",2020,1378100,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6869 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159098","M. BENZ / OF 1721 EURO 5",2020,1410253,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92308,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155696","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2109 - DF","ÔNIBUS BÁSICO","9BM384065LB155696","M. BENZ / OF 1721 EURO 5",2020,1378097,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6873 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159126","M. BENZ / OF 1721 EURO 5",2020,1410254,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92310,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155698","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2106 - DF","ÔNIBUS BÁSICO","9BM384065LB155698","M. BENZ / OF 1721 EURO 5",2020,1378095,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","PBY6880 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB159118","M. BENZ / OF 1721 EURO 5",2020,1410255,"2019-10-31",205000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92312,"2019-12-12",193000,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155701","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2111 - DF","ÔNIBUS BÁSICO","9BM384065LB155701","M. BENZ / OF 1721 EURO 5",2020,1378102,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J89 - DF","MIDIÔNIBUS","9BM384067PB289126","M. BENZ / MB OF-1519/52 EURO V",2023,1902970,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,520940,"2022-12-19",302000,"AUTORIZADO  A TRAFEGAR","2023-01-26","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155703","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2128 - DF","ÔNIBUS BÁSICO","9BM384065LB155703","M. BENZ / OF 1721 EURO 5",2020,1378099,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J43 - DF","MIDIÔNIBUS","9BM384067PB292786","M. BENZ / MB OF-1519/52 EURO V",2023,1902972,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,520944,"2022-12-19",302000,"AUTORIZADO  A TRAFEGAR","2023-01-30","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155706","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2116 - DF","ÔNIBUS BÁSICO","9BM384065LB155706","M. BENZ / OF 1721 EURO 5",2020,1378101,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J47 - DF","MIDIÔNIBUS","9BM384067PB292787","M. BENZ / MB OF-1519/52 EURO V",2023,1902973,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,520950,"2022-12-19",302000,"AUTORIZADO  A TRAFEGAR","2023-01-30","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155709","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2114 - DF","ÔNIBUS BÁSICO","9BM384065LB155709","M. BENZ / OF 1721 EURO 5",2020,1378096,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J66 - DF","MIDIÔNIBUS","9BM384067PB292788","M. BENZ / MB OF-1519/52 EURO V",2023,1902974,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,520951,"2022-12-19",302000,"AUTORIZADO  A TRAFEGAR","2023-01-26","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155714","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2125 - DF","ÔNIBUS BÁSICO","9BM384065LB155714","M. BENZ / OF 1721 EURO 5",2020,1378098,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J87 - DF","MIDIÔNIBUS","9BM384067PB289991","M. BENZ / MB OF-1519/52 EURO V",2023,1902981,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,521406,"2022-12-21",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155717","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2103 - DF","ÔNIBUS BÁSICO","9BM384065LB155717","M. BENZ / OF 1721 EURO 5",2020,1378343,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J63 - DF","MIDIÔNIBUS","9BM384067PB290017","M. BENZ / MB OF-1519/52 EURO V",2023,1902982,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,521407,"2022-12-21",302000,"AUTORIZADO  A TRAFEGAR","2023-01-26","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155722","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2110 - DF","ÔNIBUS BÁSICO","9BM384065LB155722","M. BENZ / OF 1721 EURO 5",2020,1378340,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J46 - DF","MIDIÔNIBUS","9BM384067PB288918","M. BENZ / MB OF-1519/52 EURO V",2023,1903345,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,521410,"2022-12-21",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155901","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2107 - DF","ÔNIBUS BÁSICO","9BM384065LB155901","M. BENZ / OF 1721 EURO 5",2020,1378359,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J30 - DF","MIDIÔNIBUS","9BM384067PB289558","M. BENZ / MB OF-1519/52 EURO V",2023,1903346,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,521411,"2022-12-21",302000,"AUTORIZADO  A TRAFEGAR","2023-01-26","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155903","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2113 - DF","ÔNIBUS BÁSICO","9BM384065LB155903","M. BENZ / OF 1721 EURO 5",2020,1378341,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J36 - DF","MIDIÔNIBUS","9BM384067PB289864","M. BENZ / MB OF-1519/52 EURO V",2023,1903678,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,521414,"2022-12-21",302000,"AUTORIZADO  A TRAFEGAR","2023-01-30","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155906","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2118 - DF","ÔNIBUS BÁSICO","9BM384065LB155906","M. BENZ / OF 1721 EURO 5",2020,1378345,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J72 - DF","MIDIÔNIBUS","9BM384067PB290846","M. BENZ / MB OF-1519/52 EURO V",2023,1903679,"2022-08-30",256300,"CAIO / CAIO APACHE VIP SC - V",2022,521415,"2022-12-21",302000,"AUTORIZADO  A TRAFEGAR","2023-01-31","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155909","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2126 - DF","ÔNIBUS BÁSICO","9BM384065LB155909","M. BENZ / OF 1721 EURO 5",2020,1378344,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J38 - DF","MIDIÔNIBUS","9BM384067PB289769","M. BENZ / MB OF-1519/52 EURO V",2023,1903975,"2022-08-31",256300,"CAIO / CAIO APACHE VIP SC - V",2022,522175,"2022-12-27",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155911","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2108 - DF","ÔNIBUS BÁSICO","9BM384065LB155911","M. BENZ / OF 1721 EURO 5",2020,1378358,"2019-09-09",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J40 - DF","MIDIÔNIBUS","9BM384067PB290008","M. BENZ / MB OF-1519/52 EURO V",2023,1903976,"2022-08-31",256300,"CAIO / CAIO APACHE VIP SC - V",2022,522174,"2022-12-27",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155091","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2119 - DF","ÔNIBUS BÁSICO","9BM384065LB155091","M. BENZ / OF 1721 EURO 5",2020,1375990,"2019-09-04",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J35 - DF","MIDIÔNIBUS","9BM384067PB287312","M. BENZ / MB OF-1519/52 EURO V",2023,1904855,"2022-08-31",256300,"CAIO / CAIO APACHE VIP SC - V",2022,522173,"2022-12-27",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155058","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2124 - DF","ÔNIBUS BÁSICO","9BM384065LB155058","M. BENZ / OF 1721 EURO 5",2020,1376976,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J24 - DF","MIDIÔNIBUS","9BM384067PB293132","M. BENZ / MB OF-1519/52 EURO V",2023,1906499,"2022-09-02",256300,"CAIO / CAIO APACHE VIP SC - V",2022,522170,"2022-12-27",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155061","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2129 - DF","ÔNIBUS BÁSICO","9BM384065LB155061","M. BENZ / OF 1721 EURO 5",2020,1376975,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J32 - DF","MIDIÔNIBUS","9BM384067PB293120","M. BENZ / MB OF-1519/52 EURO V",2023,1906500,"2022-09-02",256300,"CAIO / CAIO APACHE VIP SC - V",2022,522168,"2022-12-27",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155301","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2130 - DF","ÔNIBUS BÁSICO","9BM384065LB155301","M. BENZ / OF 1721 EURO 5",2020,1376943,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR2J22 - DF","MIDIÔNIBUS","9BM384067PB293976","M. BENZ / MB OF-1519/52 EURO V",2023,1906501,"2022-09-02",256300,"CAIO / CAIO APACHE VIP SC - V",2022,522167,"2022-12-27",302000,"AUTORIZADO  A TRAFEGAR","2023-01-27","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB154845","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2131 - DF","ÔNIBUS BÁSICO","9BM384065LB154845","M. BENZ / OF 1721 EURO 5",2020,1376972,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C50 - DF","MIDIÔNIBUS","9BM384067PB294645","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1908448,"2022-09-06",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507177,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155078","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2190 - DF","ÔNIBUS BÁSICO","9BM384065LB155078","M. BENZ / OF 1721 EURO 5",2020,1375896,"2019-09-04",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR9D28 - DF","MIDIÔNIBUS","9BM384067PB294646","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1908449,"2022-09-06",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507178,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155068","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2143 - DF","ÔNIBUS BÁSICO","9BM384065LB155068","M. BENZ / OF 1721 EURO 5",2020,1375898,"2019-09-04",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C35 - DF","MIDIÔNIBUS","9BM384067PB293236","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1908450,"2022-09-06",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507179,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155295","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2145 - DF","ÔNIBUS BÁSICO","9BM384065LB155295","M. BENZ / OF 1721 EURO 5",2020,1376946,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C46 - DF","MIDIÔNIBUS","9BM384067PB294642","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1908451,"2022-09-06",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507180,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM38406518155268","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2144 - DF","ÔNIBUS BÁSICO","9BM38406518155268","M. BENZ / OF 1721 EURO 5",2020,1376961,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C41 - DF","MIDIÔNIBUS","9BM384067PB294669","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1908452,"2022-09-06",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507181,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155933","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2146 - DF","ÔNIBUS BÁSICO","9BM384065LB155933","M. BENZ / OF 1721 EURO 5",2020,1379180,"2019-09-10",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C22 - DF","MIDIÔNIBUS","9BM384067PB291233","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1908453,"2022-09-06",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507182,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155095","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2147 - DF","ÔNIBUS BÁSICO","9BM384065LB155095","M. BENZ / OF 1721 EURO 5",2020,1376959,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C29 - DF","MIDIÔNIBUS","9BM384067PB289936","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1902484,"2022-09-28",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507184,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065L3155088","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2148 - DF","ÔNIBUS BÁSICO","9BM384065L3155088","M. BENZ / OF 1721 EURO 5",2020,1375989,"2019-09-04",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C45 - DF","MIDIÔNIBUS","9BM384067PB292781","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1902486,"2022-08-29",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507185,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155307","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2149 - DF","ÔNIBUS BÁSICO","9BM384065LB155307","M. BENZ / OF 1721 EURO 5",2020,1376941,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C18 - DF","MIDIÔNIBUS","9BM384067PB292778","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1902487,"2022-08-29",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507186,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155082","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2150 - DF","ÔNIBUS BÁSICO","9BM384065LB155082","M. BENZ / OF 1721 EURO 5",2020,1375897,"2019-09-04",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C25 - DF","MIDIÔNIBUS","9BM384067PB292784","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1902488,"2022-08-29",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507187,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB154883","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2152 - DF","ÔNIBUS BÁSICO","9BM384065LB154883","M. BENZ / OF 1721 EURO 5",2020,1376971,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C40 - DF","MIDIÔNIBUS","9BM384067PB290626","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1903347,"2022-08-30",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507188,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155280","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2151 - DF","ÔNIBUS BÁSICO","9BM384065LB155280","M. BENZ / OF 1721 EURO 5",2020,1376960,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C43 - DF","MIDIÔNIBUS","9BM384067PB290610","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1902971,"2022-08-30",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507189,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155085","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2139 - DF","ÔNIBUS BÁSICO","9BM384065LB155085","M. BENZ / OF 1721 EURO 5",2020,1375895,"2019-09-04",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C37 - DF","MIDIÔNIBUS","9BM384067PB289999","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1902485,"2022-08-29",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507190,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB155310","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2138 - DF","ÔNIBUS BÁSICO","9BM384065LB155310","M. BENZ / OF 1721 EURO 5",2020,1376945,"2019-09-06",205000]
["SB","AUTO VIAÇÃO MARECHAL - BACIA 04","SGR8C32 - DF","MIDIÔNIBUS","9BM384067PB289912","MERCEDES BENZ / MBB OF-1519/52 EURO V",2023,1902483,"2022-08-29",256300,"MERCEDES BENZ / M.BENZ/INDUSCAR APACHE U",2022,507191,"2022-09-13",295000,"AUTORIZADO  A TRAFEGAR","2023-03-06","2030-12-31",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,"ÔNIBUS BÁSICO","9BM384065LB154838","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2137 - DF","ÔNIBUS BÁSICO","9BM384065LB154838","M. BENZ / OF 1721 EURO 5",2020,1378328,"2019-09-09",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155928","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2135 - DF","ÔNIBUS BÁSICO","9BM384065LB155928","M. BENZ / OF 1721 EURO 5",2020,1379177,"2019-09-10",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB154853","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2134 - DF","ÔNIBUS BÁSICO","9BM384065LB154853","M. BENZ / OF 1721 EURO 5",2020,1376969,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB154894","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2133 - DF","ÔNIBUS BÁSICO","9BM384065LB154894","M. BENZ / OF 1721 EURO 5",2020,1376973,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155098","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2132 - DF","ÔNIBUS BÁSICO","9BM384065LB155098","M. BENZ / OF 1721 EURO 5",2020,1376956,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155507","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2142 - DF","ÔNIBUS BÁSICO","9BM384065LB155507","M. BENZ / OF 1721 EURO 5",2020,1376948,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155942","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2141 - DF","ÔNIBUS BÁSICO","9BM384065LB155942","M. BENZ / OF 1721 EURO 5",2020,1379179,"2019-09-10",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155522","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2140 - DF","ÔNIBUS BÁSICO","9BM384065LB155522","M. BENZ / OF 1721 EURO 5",2020,1377508,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155917","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2153 - DF","ÔNIBUS BÁSICO","9BM384065LB155917","M. BENZ / OF 1721 EURO 5",2020,1378491,"2019-09-09",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155498","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2154 - DF","ÔNIBUS BÁSICO","9BM384065LB155498","M. BENZ / OF 1721 EURO 5",2020,1376949,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155519","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2155 - DF","ÔNIBUS BÁSICO","9BM384065LB155519","M. BENZ / OF 1721 EURO 5",2020,1377199,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155055","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2156 - DF","ÔNIBUS BÁSICO","9BM384065LB155055","M. BENZ / OF 1721 EURO 5",2020,1376955,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155101","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2157 - DF","ÔNIBUS BÁSICO","9BM384065LB155101","M. BENZ / OF 1721 EURO 5",2020,1376957,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155545","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2161 - DF","ÔNIBUS BÁSICO","9BM384065LB155545","M. BENZ / OF 1721 EURO 5",2020,1377509,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155719","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2160 - DF","ÔNIBUS BÁSICO","9BM384065LB155719","M. BENZ / OF 1721 EURO 5",2020,1379178,"2019-09-10",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155504","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2159 - DF","ÔNIBUS BÁSICO","9BM384065LB155504","M. BENZ / OF 1721 EURO 5",2020,1376950,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155104","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2162 - DF","ÔNIBUS BÁSICO","9BM384065LB155104","M. BENZ / OF 1721 EURO 5",2020,1376958,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155318","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2164 - DF","ÔNIBUS BÁSICO","9BM384065LB155318","M. BENZ / OF 1721 EURO 5",2020,1376942,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB154890","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2163 - DF","ÔNIBUS BÁSICO","9BM384065LB154890","M. BENZ / OF 1721 EURO 5",2020,1376970,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155920","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2165 - DF","ÔNIBUS BÁSICO","9BM384065LB155920","M. BENZ / OF 1721 EURO 5",2020,1379176,"2019-09-10",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155072","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2166 - DF","ÔNIBUS BÁSICO","9BM384065LB155072","M. BENZ / OF 1721 EURO 5",2020,1376974,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155321","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2167 - DF","ÔNIBUS BÁSICO","9BM384065LB155321","M. BENZ / OF 1721 EURO 5",2020,1376947,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155065","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2168 - DF","ÔNIBUS BÁSICO","9BM384065LB155065","M. BENZ / OF 1721 EURO 5",2020,1378494,"2019-09-09",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155527","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2169 - DF","ÔNIBUS BÁSICO","9BM384065LB155527","M. BENZ / OF 1721 EURO 5",2020,1377200,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155315","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2170 - DF","ÔNIBUS BÁSICO","9BM384065LB155315","M. BENZ / OF 1721 EURO 5",2020,1376944,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155536","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2171 - DF","ÔNIBUS BÁSICO","9BM384065LB155536","M. BENZ / OF 1721 EURO 5",2020,1377507,"2019-09-06",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB154045","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2172 - DF","ÔNIBUS BÁSICO","9BM384065LB154045","M. BENZ / OF 1721 EURO 5",2020,1373708,"2019-08-30",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB154188","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2173 - DF","ÔNIBUS BÁSICO","9BM384065LB154188","M. BENZ / OF 1721 EURO 5",2020,1373709,"2019-08-30",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155925","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2187 - DF","ÔNIBUS BÁSICO","9BM384065LB155925","M. BENZ / OF 1721 EURO 5",2020,1388039,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155931","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2183 - DF","ÔNIBUS BÁSICO","9BM384065LB155931","M. BENZ / OF 1721 EURO 5",2020,1388038,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB155947","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2186 - DF","ÔNIBUS BÁSICO","9BM384065LB155947","M. BENZ / OF 1721 EURO 5",2020,1388040,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156105","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2185 - DF","ÔNIBUS BÁSICO","9BM384065LB156105","M. BENZ / OF 1721 EURO 5",2020,1388150,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156108","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2195 - DF","ÔNIBUS BÁSICO","9BM384065LB156108","M. BENZ / OF 1721 EURO 5",2020,1388149,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156110","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2175 - DF","ÔNIBUS BÁSICO","9BM384065LB156110","M. BENZ / OF 1721 EURO 5",2020,1388151,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156113","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2177 - DF","ÔNIBUS BÁSICO","9BM384065LB156113","M. BENZ / OF 1721 EURO 5",2020,1388143,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156116","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2176 - DF","ÔNIBUS BÁSICO","9BM384065LB156116","M. BENZ / OF 1721 EURO 5",2020,138145,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156118","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2179 - DF","ÔNIBUS BÁSICO","9BM384065LB156118","M. BENZ / OF 1721 EURO 5",2020,1388148,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156121","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2178 - DF","ÔNIBUS BÁSICO","9BM384065LB156121","M. BENZ / OF 1721 EURO 5",2020,1388144,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156124","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2181 - DF","ÔNIBUS BÁSICO","9BM384065LB156124","M. BENZ / OF 1721 EURO 5",2020,1388152,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156132","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2184 - DF","ÔNIBUS BÁSICO","9BM384065LB156132","M. BENZ / OF 1721 EURO 5",2020,1388041,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156135","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2182 - DF","ÔNIBUS BÁSICO","9BM384065LB156135","M. BENZ / OF 1721 EURO 5",2020,1388147,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156143","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2188 - DF","ÔNIBUS BÁSICO","9BM384065LB156143","M. BENZ / OF 1721 EURO 5",2020,1388146,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156300","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2189 - DF","ÔNIBUS BÁSICO","9BM384065LB156300","M. BENZ / OF 1721 EURO 5",2020,1388063,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156305","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2192 - DF","ÔNIBUS BÁSICO","9BM384065LB156305","M. BENZ / OF 1721 EURO 5",2020,1388067,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156311","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2193 - DF","ÔNIBUS BÁSICO","9BM384065LB156311","M. BENZ / OF 1721 EURO 5",2020,1388064,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156314","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2194 - DF","ÔNIBUS BÁSICO","9BM384065LB156314","M. BENZ / OF 1721 EURO 5",2020,1388066,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156317","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2180 - DF","ÔNIBUS BÁSICO","9BM384065LB156317","M. BENZ / OF 1721 EURO 5",2020,1388062,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156331","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2174 - DF","ÔNIBUS BÁSICO","9BM384065LB156331","M. BENZ / OF 1721 EURO 5",2020,1388042,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065LB156345","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2191 - DF","ÔNIBUS BÁSICO","9BM384065LB156345","M. BENZ / OF 1721 EURO 5",2020,1388065,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156348","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2197 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156348","M. BENZ / OF 1721 EURO 5",2020,1388037,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156513","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2196 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156513","M. BENZ / OF 1721 EURO 5",2020,1388068,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156516","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2198 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156516","M. BENZ / OF 1721 EURO 5",2020,1388069,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156530","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2199 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156530","M. BENZ / OF 1721 EURO 5",2020,1388070,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156718","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2200 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156718","M. BENZ / OF 1721 EURO 5",2020,1388083,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156721","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2201 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156721","M. BENZ / OF 1721 EURO 5",2020,1388082,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156727","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2202 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156727","M. BENZ / OF 1721 EURO 5",2020,1388044,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156732\t","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2205 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156732\t","M. BENZ / OF 1721 EURO 5",2020,1388045,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156735","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2206 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156735","M. BENZ / OF 1721 EURO 5",2020,1388046,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156744","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2209 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156744","M. BENZ / OF 1721 EURO 5",2020,1388043,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156761","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2211 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156761","M. BENZ / OF 1721 EURO 5",2020,1388071,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156919","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2212 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156919","M. BENZ / OF 1721 EURO 5",2020,1388088,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156925","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2213 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156925","M. BENZ / OF 1721 EURO 5",2020,1388085,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156931","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2214 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156931","M. BENZ / OF 1721 EURO 5",2020,1388090,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156936","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2215 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156936","M. BENZ / OF 1721 EURO 5",2020,1388126,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156939","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2220 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156939","M. BENZ / OF 1721 EURO 5",2020,1388124,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156942","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2218 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156942","M. BENZ / OF 1721 EURO 5",2020,1388091,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156945","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2216 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156945","M. BENZ / OF 1721 EURO 5",2020,1388086,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156948","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2232 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156948","M. BENZ / OF 1721 EURO 5",2020,1388122,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156957","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2217 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156957","M. BENZ / OF 1721 EURO 5",2020,1388125,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156960","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2231 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156960","M. BENZ / OF 1721 EURO 5",2020,1388123,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156968","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2230 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156968","M. BENZ / OF 1721 EURO 5",2020,1388089,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156963","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2229 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156963","M. BENZ / OF 1721 EURO 5",2020,1388084,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156971","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2228 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB156971","M. BENZ / OF 1721 EURO 5",2020,1388087,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157141","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2227 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157141","M. BENZ / OF 1721 EURO 5",2020,1388128,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157162","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2241 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157162","M. BENZ / OF 1721 EURO 5",2020,1388127,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157771","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2240 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157771","M. BENZ / OF 1721 EURO 5",2020,1388073,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157774","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2239 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157774","M. BENZ / OF 1721 EURO 5",2020,1388076,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157777","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2238 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157777","M. BENZ / OF 1721 EURO 5",2020,1388075,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157780","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2224 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157780","M. BENZ / OF 1721 EURO 5",2020,1388074,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157925","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2237 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157925","M. BENZ / OF 1721 EURO 5",2020,1388077,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157928","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2223 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157928","M. BENZ / OF 1721 EURO 5",2020,1388079,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157934","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2236 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157934","M. BENZ / OF 1721 EURO 5",2020,1388080,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157937","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2235 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157937","M. BENZ / OF 1721 EURO 5",2020,1388081,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157943","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2234 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157943","M. BENZ / OF 1721 EURO 5",2020,1388078,"2019-09-25",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157946","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2233 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157946","M. BENZ / OF 1721 EURO 5",2020,1388520,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157949","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2136 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157949","M. BENZ / OF 1721 EURO 5",2020,1388523,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157952","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2225 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157952","M. BENZ / OF 1721 EURO 5",2020,1388518,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157955","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2226 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157955","M. BENZ / OF 1721 EURO 5",2020,1388519,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157958","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2219 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157958","M. BENZ / OF 1721 EURO 5",2020,1388521,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157964","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2247 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB157964","M. BENZ / OF 1721 EURO 5",2020,1388522,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158105","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2246 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158105","M. BENZ / OF 1721 EURO 5",2020,1388525,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158109","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2245 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158109","M. BENZ / OF 1721 EURO 5",2020,1388524,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158115","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2244 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158115","M. BENZ / OF 1721 EURO 5",2020,1388526,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158118","M. BENZ / OF 1721 EURO 5",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW2243 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384065LB158118","M. BENZ / OF 1721 EURO 5",2020,1388527,"2019-09-26",205000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299880","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A80 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299880","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926573,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299878","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A83 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299878","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1925786,"2022-10-04",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299253","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A84 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299253","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1925783,"2022-10-04",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298983","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A86 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298983","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923210,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298985","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A89 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298985","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923211,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298979","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A93 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298979","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923218,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298991","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A94 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298991","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923212,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298995","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A95 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298995","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923213,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298994","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A99 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298994","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923214,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298997","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B02 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298997","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923215,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299376","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B05 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299376","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1925784,"2022-10-04",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298976","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B09 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298976","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923217,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299271","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B12 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299271","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926572,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299875","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B16 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299875","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926568,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299895","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B17 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299895","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926574,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299891","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B21 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299891","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926569,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299874","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B29 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299874","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926570,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299892","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B30 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299892","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926575,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299893","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B40 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299893","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926576,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299894","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B42 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299894","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926577,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298980","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B47 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298980","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923216,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299867","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1A79 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299867","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1925787,"2022-10-04",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299868","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B53 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB299868","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1925788,"2022-10-04",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298959","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B60 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298959","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922274,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298966","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGR1B57 - DF","ÔNIBUS BÁSICO (5 PORTAS)","9BM384078PB298966","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922269,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR029007","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REU8C30 - DF","ÔNIBUS BÁSICO","9532G82WXNR029007","VOLKSWAGEN / VW 17230",2022,560771,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR029010","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B13 - DF","ÔNIBUS BÁSICO","9532G82WXNR029010","VOLKSWAGEN / VW 17230",2022,560772,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR029735","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B15 - DF","ÔNIBUS BÁSICO","9532G82WXNR029735","VOLKSWAGEN / VW 17230",2022,560773,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0NR028786","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B20 - DF","ÔNIBUS BÁSICO","9532G82W0NR028786","VOLKSWAGEN / VW 17230",2022,560774,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0NR029730","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B26 - DF","ÔNIBUS BÁSICO","9532G82W0NR029730","VOLKSWAGEN / VW 17230",2022,560775,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1NR028585","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B30 - DF","ÔNIBUS BÁSICO","9532G82W1NR028585","VOLKSWAGEN / VW 17230",2022,560776,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1NR029557","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B44 - DF","ÔNIBUS BÁSICO","9532G82W1NR029557","VOLKSWAGEN / VW 17230",2022,560777,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2NR028384","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B46 - DF","ÔNIBUS BÁSICO","9532G82W2NR028384","VOLKSWAGEN / VW 17230",2022,560778,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4NR028175","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B49 - DF","ÔNIBUS BÁSICO","9532G82W4NR028175","VOLKSWAGEN / VW 17230",2022,560779,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W5NR027701","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B60 - DF","ÔNIBUS BÁSICO","9532G82W5NR027701","VOLKSWAGEN / VW 17230",2022,560780,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR029015","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B29 - DF","ÔNIBUS BÁSICO","9532G82W9NR029015","VOLKSWAGEN / VW 17230",2022,560781,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR027693","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B64 - DF","ÔNIBUS BÁSICO","9532G82WXNR027693","VOLKSWAGEN / VW 17230",2022,560811,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR027709","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B27 - DF","ÔNIBUS BÁSICO","9532G82WXNR027709","VOLKSWAGEN / VW 17230",2022,560812,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3NR027504","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B50 - DF","ÔNIBUS BÁSICO","9532G82W3NR027504","VOLKSWAGEN / VW 17230",2022,560813,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7NR027697","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B31 - DF","ÔNIBUS BÁSICO","9532G82W7NR027697","VOLKSWAGEN / VW 17230",2022,560814,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR027488","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B67 - DF","ÔNIBUS BÁSICO","9532G82W9NR027488","VOLKSWAGEN / VW 17230",2022,560816,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR029542","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B71 - DF","ÔNIBUS BÁSICO","9532G82WXNR029542","VOLKSWAGEN / VW 17230",2022,560820,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR029993","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B73 - DF","ÔNIBUS BÁSICO","9532G82WXNR029993","VOLKSWAGEN / VW 17230",2022,560821,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR030402","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B76 - DF","ÔNIBUS BÁSICO","9532G82WXNR030402","VOLKSWAGEN / VW 17230",2022,560822,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR032862","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B83 - DF","ÔNIBUS BÁSICO","9532G82WXNR032862","VOLKSWAGEN / VW 17230",2022,560823,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXNR033428","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B35 - DF","ÔNIBUS BÁSICO","9532G82WXNR033428","VOLKSWAGEN / VW 17230",2022,560824,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0NR029517","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B94 - DF","ÔNIBUS BÁSICO","9532G82W0NR029517","VOLKSWAGEN / VW 17230",2022,560825,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0NR029520","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B70 - DF","ÔNIBUS BÁSICO","9532G82W0NR029520","VOLKSWAGEN / VW 17230",2022,560840,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0NR032157","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B40 - DF","ÔNIBUS BÁSICO","9532G82W0NR032157","VOLKSWAGEN / VW 17230",2022,560827,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0NR032160","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B97 - DF","ÔNIBUS BÁSICO","9532G82W0NR032160","VOLKSWAGEN / VW 17230",2022,560828,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0NR032305","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B04 - DF","ÔNIBUS BÁSICO","9532G82W0NR032305","VOLKSWAGEN / VW 17230",2022,560829,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1NR030109","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B11 - DF","ÔNIBUS BÁSICO","9532G82W1NR030109","VOLKSWAGEN / VW 17230",2022,560830,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2NR030491","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B42 - DF","ÔNIBUS BÁSICO","9532G82W2NR030491","VOLKSWAGEN / VW 17230",2022,560831,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2NR030524","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B25 - DF","ÔNIBUS BÁSICO","9532G82W2NR030524","VOLKSWAGEN / VW 17230",2022,560832,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3NR029172","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B03 - DF","ÔNIBUS BÁSICO","9532G82W3NR029172","VOLKSWAGEN / VW 17230",2022,560833,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3NR030516","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B01 - DF","ÔNIBUS BÁSICO","9532G82W3NR030516","VOLKSWAGEN / VW 17230",2022,560834,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3NR032203","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B96 - DF","ÔNIBUS BÁSICO","9532G82W3NR032203","VOLKSWAGEN / VW 17230",2022,560835,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3NR032380","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B93 - DF","ÔNIBUS BÁSICO","9532G82W3NR032380","VOLKSWAGEN / VW 17230",2022,560836,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3NR032878","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B90 - DF","ÔNIBUS BÁSICO","9532G82W3NR032878","VOLKSWAGEN / VW 17230",2022,560837,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3NR033206","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B81 - DF","ÔNIBUS BÁSICO","9532G82W3NR033206","VOLKSWAGEN / VW 17230",2022,560838,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4NR031416","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B76 - DF","ÔNIBUS BÁSICO","9532G82W4NR031416","VOLKSWAGEN / VW 17230",2022,560839,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W5NR030520","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV8B39 - DF","ÔNIBUS BÁSICO","9532G82W5NR030520","VOLKSWAGEN / VW 17230",2022,560826,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6NR029506","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B67 - DF","ÔNIBUS BÁSICO","9532G82W6NR029506","VOLKSWAGEN / VW 17230",2022,560841,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6NR030414","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B65 - DF","ÔNIBUS BÁSICO","9532G82W6NR030414","VOLKSWAGEN / VW 17230",2022,560842,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6NR032163","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B38 - DF","ÔNIBUS BÁSICO","9532G82W6NR032163","VOLKSWAGEN / VW 17230",2022,560843,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6NR032308","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B61 - DF","ÔNIBUS BÁSICO","9532G82W6NR032308","VOLKSWAGEN / VW 17230",2022,560844,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6NR032311","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV9B43 - DF","ÔNIBUS BÁSICO","9532G82W6NR032311","VOLKSWAGEN / VW 17230",2022,560845,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7NR029997","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B22 - DF","ÔNIBUS BÁSICO","9532G82W7NR029997","VOLKSWAGEN / VW 17230",2022,560846,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7NR030700","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B14 - DF","ÔNIBUS BÁSICO","9532G82W7NR030700","VOLKSWAGEN / VW 17230",2022,560847,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7NR032835","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B09 - DF","ÔNIBUS BÁSICO","9532G82W7NR032835","VOLKSWAGEN / VW 17230",2022,560848,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7NR033449","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B07 - DF","ÔNIBUS BÁSICO","9532G82W7NR033449","VOLKSWAGEN / VW 17230",2022,560849,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8NR029510","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV7B03 - DF","ÔNIBUS BÁSICO","9532G82W8NR029510","VOLKSWAGEN / VW 17230",2022,560850,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8NR030429","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B96 - DF","ÔNIBUS BÁSICO","9532G82W8NR030429","VOLKSWAGEN / VW 17230",2022,560851,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR029211","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B91 - DF","ÔNIBUS BÁSICO","9532G82W9NR029211","VOLKSWAGEN / VW 17230",2022,560853,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR030875","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B89 - DF","ÔNIBUS BÁSICO","9532G82W9NR030875","VOLKSWAGEN / VW 17230",2022,560854,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR032206","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B85 - DF","ÔNIBUS BÁSICO","9532G82W9NR032206","VOLKSWAGEN / VW 17230",2022,560855,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR032383","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B84 - DF","ÔNIBUS BÁSICO","9532G82W9NR032383","VOLKSWAGEN / VW 17230",2022,560856,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR032819","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B68 - DF","ÔNIBUS BÁSICO","9532G82W9NR032819","VOLKSWAGEN / VW 17230",2022,560857,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9NR033209","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B67 - DF","ÔNIBUS BÁSICO","9532G82W9NR033209","VOLKSWAGEN / VW 17230",2022,560858,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8NR033203","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","REV6B92 - DF","ÔNIBUS BÁSICO","9532G82W8NR033203","VOLKSWAGEN / VW 17230",2022,560852,"2022-02-10",232000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR018625","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C34 - DF","ÔNIBUS BÁSICO","9532G82WXPR018625","VOLKSWAGEN / VW 17230",2023,573099,"2022-05-18",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR018630","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C36 - DF","ÔNIBUS BÁSICO","9532G82W3PR018630","VOLKSWAGEN / VW 17230",2023,573100,"2022-05-18",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1PR018643","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C37 - DF","ÔNIBUS BÁSICO","9532G82W1PR018643","VOLKSWAGEN / VW 17230",2023,573568,"2022-05-23",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1PR019761","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C39 - DF","ÔNIBUS BÁSICO","9532G82W1PR019761","VOLKSWAGEN / VW 17230",2023,573569,"2022-05-23",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR018635","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C41 - DF","ÔNIBUS BÁSICO","9532G82W2PR018635","VOLKSWAGEN / VW 17230",2023,573570,"2022-05-23",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W5PR018614","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C44 - DF","ÔNIBUS BÁSICO","9532G82W5PR018614","VOLKSWAGEN / VW 17230",2023,573957,"2022-05-25",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8PR018610","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C45 - DF","ÔNIBUS BÁSICO","9532G82W8PR018610","VOLKSWAGEN / VW 17230",2023,573958,"2022-05-25",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7PR020137","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2B82 - DF","ÔNIBUS BÁSICO","9532G82W7PR020137","VOLKSWAGEN / VW 17230",2023,574748,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR020114","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2B94 - DF","ÔNIBUS BÁSICO","9532G82W6PR020114","VOLKSWAGEN / VW 17230",2023,574746,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR020164","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C01 - DF","ÔNIBUS BÁSICO","9532G82WXPR020164","VOLKSWAGEN / VW 17230",2023,574742,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR020118","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A23 - DF","ÔNIBUS BÁSICO","9532G82W3PR020118","VOLKSWAGEN / VW 17230",2023,574745,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR020054","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A21 - DF","ÔNIBUS BÁSICO","9532G82W3PR020054","VOLKSWAGEN / VW 17230",2023,574692,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4PR020130","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A20 - DF","ÔNIBUS BÁSICO","9532G82W4PR020130","VOLKSWAGEN / VW 17230",2023,574693,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4PR020919","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A12 - DF","ÔNIBUS BÁSICO","9532G82W4PR020919","VOLKSWAGEN / VW 17230",2023,574694,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR018617","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A13 - DF","ÔNIBUS BÁSICO","9532G82W0PR018617","VOLKSWAGEN / VW 17230",2023,574743,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W5PR020167","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A19 - DF","ÔNIBUS BÁSICO","9532G82W5PR020167","VOLKSWAGEN / VW 17230",2023,574695,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR020173","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A25 - DF","ÔNIBUS BÁSICO","9532G82W0PR020173","VOLKSWAGEN / VW 17230",2023,574005,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR018178","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A49 - DF","ÔNIBUS BÁSICO","9532G82W0PR018178","VOLKSWAGEN / VW 17230",2023,573956,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8PR020048","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A27 - DF","ÔNIBUS BÁSICO","9532G82W8PR020048","VOLKSWAGEN / VW 17230",2023,574696,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9PR020107","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A47 - DF","ÔNIBUS BÁSICO","9532G82W9PR020107","VOLKSWAGEN / VW 17230",2023,574697,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR020176","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A44 - DF","ÔNIBUS BÁSICO","9532G82W6PR020176","VOLKSWAGEN / VW 17230",2023,574747,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR020126","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0C93 - DF","ÔNIBUS BÁSICO","9532G82W2PR020126","VOLKSWAGEN / VW 17230",2023,574744,"2022-05-30",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR021976","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0C87 - DF","ÔNIBUS BÁSICO","9532G82WXPR021976","VOLKSWAGEN / VW 17230",2023,576650,"2022-06-13",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR020688","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0C88 - DF","ÔNIBUS BÁSICO","9532G82W0PR020688","VOLKSWAGEN / VW 17230",2023,576651,"2022-06-13",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1PR021994","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0C89 - DF","ÔNIBUS BÁSICO","9532G82W1PR021994","VOLKSWAGEN / VW 17230",2023,576652,"2022-06-13",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR020692","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0C90 - DF","ÔNIBUS BÁSICO","9532G82W2PR020692","VOLKSWAGEN / VW 17230",2023,576653,"2022-06-13",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8PR020700","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0C91 - DF","ÔNIBUS BÁSICO","9532G82W8PR020700","VOLKSWAGEN / VW 17230",2023,576654,"2022-06-13",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR020112","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0G26 - DF","ÔNIBUS BÁSICO","9532G82W2PR020112","VOLKSWAGEN / VW 17230",2023,575906,"2022-05-31",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR020696","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F46 - DF","ÔNIBUS BÁSICO","9532G82WXPR020696","VOLKSWAGEN / VW 17230",2023,576476,"2022-06-09",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR020142","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F47 - DF","ÔNIBUS BÁSICO","9532G82W0PR020142","VOLKSWAGEN / VW 17230",2023,576477,"2022-06-09",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR020680","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F50 - DF","ÔNIBUS BÁSICO","9532G82W6PR020680","VOLKSWAGEN / VW 17230",2023,576478,"2022-06-09",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR020923","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F55 - DF","ÔNIBUS BÁSICO","9532G82W6PR020923","VOLKSWAGEN / VW 17230",2023,576479,"2022-06-09",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7PR023619","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5E82 - DF","ÔNIBUS BÁSICO","9532G82W7PR023619","VOLKSWAGEN / VW 17230",2023,578466,"2022-06-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7PR022759","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5E80 - DF","ÔNIBUS BÁSICO","9532G82W7PR022759","VOLKSWAGEN / VW 17230",2023,578618,"2022-06-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4PR023707","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5E88 - DF","ÔNIBUS BÁSICO","9532G82W4PR023707","VOLKSWAGEN / VW 17230",2023,578465,"2022-06-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR023615","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5E92 - DF","ÔNIBUS BÁSICO","9532G82WXPR023615","VOLKSWAGEN / VW 17230",2023,578769,"2022-06-29",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR023266","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F00 - DF","ÔNIBUS BÁSICO","9532G82W0PR023266","VOLKSWAGEN / VW 17230",2023,578770,"2022-06-29",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR024504","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J98 - DF","ÔNIBUS BÁSICO","9532G82W6PR024504","VOLKSWAGEN / VW 17230",2023,579205,"2022-06-29",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR026126","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F02 - DF","ÔNIBUS BÁSICO","9532G82WXPR026126","VOLKSWAGEN / VW 17230",2023,580336,"2022-07-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4PR024498","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F09 - DF","ÔNIBUS BÁSICO","9532G82W4PR024498","VOLKSWAGEN / VW 17230",2023,580415,"2022-07-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR021985","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F13 - DF","ÔNIBUS BÁSICO","9532G82W0PR021985","VOLKSWAGEN / VW 17230",2023,579202,"2022-06-29",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4PR023738","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F22 - DF","ÔNIBUS BÁSICO","9532G82W4PR023738","VOLKSWAGEN / VW 17230",2023,579204,"2022-06-29",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR024501","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J36 - DF","ÔNIBUS BÁSICO","9532G82W0PR024501","VOLKSWAGEN / VW 17230",2023,579203,"2022-06-29",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9PR022004","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J95 - DF","ÔNIBUS BÁSICO","9532G82W9PR022004","VOLKSWAGEN / VW 17230",2023,578307,"2022-06-27",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR023715","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J91 - DF","ÔNIBUS BÁSICO","9532G82W3PR023715","VOLKSWAGEN / VW 17230",2023,578617,"2022-06-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR024485","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J40 - DF","ÔNIBUS BÁSICO","9532G82W6PR024485","VOLKSWAGEN / VW 17230",2023,580339,"2022-07-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR025514","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J51 - DF","ÔNIBUS BÁSICO","9532G82W3PR025514","VOLKSWAGEN / VW 17230",2023,580337,"2022-07-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9PR024495","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J66 - DF","ÔNIBUS BÁSICO","9532G82W9PR024495","VOLKSWAGEN / VW 17230",2023,580340,"2022-07-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR024492","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J56 - DF","ÔNIBUS BÁSICO","9532G82W3PR024492","VOLKSWAGEN / VW 17230",2023,580180,"2022-07-08",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8PR026576","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J80 - DF","ÔNIBUS BÁSICO","9532G82W8PR026576","VOLKSWAGEN / VW 17230",2023,580929,"2022-07-18",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W9PR026568","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7I53 - DF","ÔNIBUS BÁSICO","9532G82W9PR026568","VOLKSWAGEN / VW 17230",2023,580654,"2022-07-14",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR026586","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7I51 - DF","ÔNIBUS BÁSICO","9532G82W0PR026586","VOLKSWAGEN / VW 17230",2023,580650,"2022-07-14",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR026572","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7I16 - DF","ÔNIBUS BÁSICO","9532G82W0PR026572","VOLKSWAGEN / VW 17230",2023,580920,"2022-07-18",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4PR025568","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7I11 - DF","ÔNIBUS BÁSICO","9532G82W4PR025568","VOLKSWAGEN / VW 17230",2023,580338,"2022-07-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7PR026181","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3C15 - DF","ÔNIBUS BÁSICO","9532G82W7PR026181","VOLKSWAGEN / VW 17230",2023,580653,"2022-07-14",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR025343","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7I06 - DF","ÔNIBUS BÁSICO","9532G82W2PR025343","VOLKSWAGEN / VW 17230",2023,580651,"2022-07-14",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR025509","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7I01 - DF","ÔNIBUS BÁSICO","9532G82WXPR025509","VOLKSWAGEN / VW 17230",2023,580335,"2022-07-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR025560","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7H97 - DF","ÔNIBUS BÁSICO","9532G82WXPR025560","VOLKSWAGEN / VW 17230",2023,581296,"2022-07-21",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W5PR023912","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7H91 - DF","ÔNIBUS BÁSICO","9532G82W5PR023912","VOLKSWAGEN / VW 17230",2023,581298,"2022-07-21",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8PR026190","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7H83 - DF","ÔNIBUS BÁSICO","9532G82W8PR026190","VOLKSWAGEN / VW 17230",2023,581299,"2022-07-21",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR026186","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7H74 - DF","ÔNIBUS BÁSICO","9532G82W6PR026186","VOLKSWAGEN / VW 17230",2023,580652,"2022-07-14",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1PR026581","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7H61 - DF","ÔNIBUS BÁSICO","9532G82W1PR026581","VOLKSWAGEN / VW 17230",2023,581297,"2022-07-21",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR023565","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3C22 - DF","ÔNIBUS BÁSICO","9532G82WXPR023565","VOLKSWAGEN / VW 17230",2023,582182,"2022-07-26",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1PR026211","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7H52 - DF","ÔNIBUS BÁSICO","9532G82W1PR026211","VOLKSWAGEN / VW 17230",2023,582183,"2022-07-26",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR024489","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3C26 - DF","ÔNIBUS BÁSICO","9532G82W3PR024489","VOLKSWAGEN / VW 17230",2023,581751,"2022-07-25",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR023009","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3C30 - DF","ÔNIBUS BÁSICO","9532G82W2PR023009","VOLKSWAGEN / VW 17230",2023,581391,"2022-07-22",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W4PR025358","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3I34 - DF","ÔNIBUS BÁSICO","9532G82W4PR025358","VOLKSWAGEN / VW 17230",2023,583017,"2022-07-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W6PR027502","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP6D23 - DF","ÔNIBUS BÁSICO","9532G82W6PR027502","VOLKSWAGEN / VW 17230",2023,583018,"2022-07-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8PR028070","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I48 - DF","ÔNIBUS BÁSICO","9532G82W8PR028070","VOLKSWAGEN / VW 17230",2023,582185,"2022-07-26",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W3PR029014","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I61 - DF","ÔNIBUS BÁSICO","9532G82W3PR029014","VOLKSWAGEN / VW 17230",2023,583349,"2022-07-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR026590","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C97 - DF","ÔNIBUS BÁSICO","9532G82W2PR026590","VOLKSWAGEN / VW 17230",2023,583623,"2022-07-29",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82WXPR027776","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I69 - DF","ÔNIBUS BÁSICO","9532G82WXPR027776","VOLKSWAGEN / VW 17230",2023,582789,"2022-07-27",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR024550","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I52 - DF","ÔNIBUS BÁSICO","9532G82W2PR024550","VOLKSWAGEN / VW 17230",2023,582184,"2022-07-26",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR027772","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I71 - DF","ÔNIBUS BÁSICO","9532G82W2PR027772","VOLKSWAGEN / VW 17230",2023,583348,"2022-07-28",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W1PR025348","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0J86 - DF","ÔNIBUS BÁSICO","9532G82W1PR025348","VOLKSWAGEN / VW 17230",2023,584972,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7PR030361","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I77 - DF","ÔNIBUS BÁSICO","9532G82W7PR030361","VOLKSWAGEN / VW 17230",2023,584978,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR023723","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I81 - DF","ÔNIBUS BÁSICO","9532G82W2PR023723","VOLKSWAGEN / VW 17230",2023,584974,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W7PR029999","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5J15 - DF","ÔNIBUS BÁSICO","9532G82W7PR029999","VOLKSWAGEN / VW 17230",2023,584977,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR030350","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7D01 - DF","ÔNIBUS BÁSICO","9532G82W2PR030350","VOLKSWAGEN / VW 17230",2023,584975,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W2PR023026","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7D04 - DF","ÔNIBUS BÁSICO","9532G82W2PR023026","VOLKSWAGEN / VW 17230",2023,584973,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W0PR029990","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5I42 - DF","ÔNIBUS BÁSICO","9532G82W0PR029990","VOLKSWAGEN / VW 17230",2023,584971,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W5PR023747","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C99 - DF","ÔNIBUS BÁSICO","9532G82W5PR023747","VOLKSWAGEN / VW 17230",2023,584976,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9532G82W8PR029056","VOLKSWAGEN / VW 17230",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C91 - DF","ÔNIBUS BÁSICO","9532G82W8PR029056","VOLKSWAGEN / VW 17230",2023,584979,"2022-08-11",247304.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB280957","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G44 - DF","ÔNIBUS BÁSICO","9BM384078PB280957","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880322,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB271917","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G66 - DF","ÔNIBUS BÁSICO","9BM384078PB271917","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880314,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB271986","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G54 - DF","ÔNIBUS BÁSICO","9BM384078PB271986","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880317,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB278763","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G48 - DF","ÔNIBUS BÁSICO","9BM384078PB278763","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880320,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB271977","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G69 - DF","ÔNIBUS BÁSICO","9BM384078PB271977","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880315,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB271964","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G73 - DF","ÔNIBUS BÁSICO","9BM384078PB271964","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880316,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB276845","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G28 - DF","ÔNIBUS BÁSICO","9BM384078PB276845","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880318,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB277390","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H31 - DF","ÔNIBUS BÁSICO","9BM384078PB277390","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880319,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284086","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H40 - DF","ÔNIBUS BÁSICO","9BM384078PB284086","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880325,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284104","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G81 - DF","ÔNIBUS BÁSICO","9BM384078PB284104","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880327,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284351","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H17 - DF","ÔNIBUS BÁSICO","9BM384078PB284351","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880328,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284364","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5D65 - DF","ÔNIBUS BÁSICO","9BM384078PB284364","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880329,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284374","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G29 - DF","ÔNIBUS BÁSICO","9BM384078PB284374","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880330,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284341","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H01 - DF","ÔNIBUS BÁSICO","9BM384078PB284341","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880326,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB280483","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H37 - DF","ÔNIBUS BÁSICO","9BM384078PB280483","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880321,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB281783","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H19 - DF","ÔNIBUS BÁSICO","9BM384078PB281783","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880323,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284095","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H14 - DF","ÔNIBUS BÁSICO","9BM384078PB284095","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880324,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284371","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H25 - DF","ÔNIBUS BÁSICO","9BM384078PB284371","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880331,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB283622","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H03 - DF","ÔNIBUS BÁSICO","9BM384078PB283622","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880332,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB284393","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP6D25 - DF","ÔNIBUS BÁSICO","9BM384078PB284393","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1880333,"2022-07-26",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287004","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H27 - DF","ÔNIBUS BÁSICO","9BM384078PB287004","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885638,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287030","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G42 - DF","ÔNIBUS BÁSICO","9BM384078PB287030","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885641,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB286007","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G33 - DF","ÔNIBUS BÁSICO","9BM384078PB286007","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885635,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287013","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G39 - DF","ÔNIBUS BÁSICO","9BM384078PB287013","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885639,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287286","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3G36 - DF","ÔNIBUS BÁSICO","9BM384078PB287286","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885642,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB286995","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C66 - DF","ÔNIBUS BÁSICO","9BM384078PB286995","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885637,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287296","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C64 - DF","ÔNIBUS BÁSICO","9BM384078PB287296","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885643,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287022","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C75 - DF","ÔNIBUS BÁSICO","9BM384078PB287022","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885640,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB286109","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C72 - DF","ÔNIBUS BÁSICO","9BM384078PB286109","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885636,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287291","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C70 - DF","ÔNIBUS BÁSICO","9BM384078PB287291","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1885644,"2022-08-03",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289088","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E24 - DF","ÔNIBUS BÁSICO","9BM384078PB289088","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890964,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289221","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E29 - DF","ÔNIBUS BÁSICO","9BM384078PB289221","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890972,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289120","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E30 - DF","ÔNIBUS BÁSICO","9BM384078PB289120","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890966,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289139","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E18 - DF","ÔNIBUS BÁSICO","9BM384078PB289139","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890970,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289135","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E20 - DF","ÔNIBUS BÁSICO","9BM384078PB289135","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890969,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB287038","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E34 - DF","ÔNIBUS BÁSICO","9BM384078PB287038","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890963,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289110","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E22 - DF","ÔNIBUS BÁSICO","9BM384078PB289110","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890965,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289142","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0D91 - DF","ÔNIBUS BÁSICO","9BM384078PB289142","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890968,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289160","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E10 - DF","ÔNIBUS BÁSICO","9BM384078PB289160","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890971,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289128","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ0E13 - DF","ÔNIBUS BÁSICO","9BM384078PB289128","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1890967,"2022-08-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293211","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP9H67 - DF","ÔNIBUS BÁSICO","9BM384065PB293211","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1905821,"2022-09-01",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293215","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP9H65 - DF","ÔNIBUS BÁSICO","9BM384065PB293215","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1905822,"2022-09-01",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293224","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A19 - DF","ÔNIBUS BÁSICO","9BM384065PB293224","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1905823,"2022-09-01",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293237","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1E59 - DF","ÔNIBUS BÁSICO","9BM384065PB293237","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1905771,"2022-09-01",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292831","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A21 - DF","ÔNIBUS BÁSICO","9BM384065PB292831","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1906502,"2022-09-02",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293245","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A23 - DF","ÔNIBUS BÁSICO","9BM384065PB293245","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1905824,"2022-09-01",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292819","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A27 - DF","ÔNIBUS BÁSICO","9BM384065PB292819","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904915,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292821","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A16 - DF","ÔNIBUS BÁSICO","9BM384065PB292821","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904914,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292807","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A37 - DF","ÔNIBUS BÁSICO","9BM384065PB292807","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904499,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292815","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A42 - DF","ÔNIBUS BÁSICO","9BM384065PB292815","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904498,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292801","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A35 - DF","ÔNIBUS BÁSICO","9BM384065PB292801","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904179,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292791","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A31 - DF","ÔNIBUS BÁSICO","9BM384065PB292791","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904180,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292799","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ3J22 - DF","ÔNIBUS BÁSICO","9BM384065PB292799","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904181,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292793","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ3J26 - DF","ÔNIBUS BÁSICO","9BM384065PB292793","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904500,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB289147","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ3J36 - DF","ÔNIBUS BÁSICO","9BM384065PB289147","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1904178,"2022-08-31",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293264","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ3J31 - DF","ÔNIBUS BÁSICO","9BM384065PB293264","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1906503,"2022-09-02",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293968","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ3J32 - DF","ÔNIBUS BÁSICO","9BM384065PB293968","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1906504,"2022-09-02",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB292271","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ3J35 - DF","ÔNIBUS BÁSICO","9BM384065PB292271","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1909372,"2022-09-08",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB289413","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ3J27 - DF","ÔNIBUS BÁSICO","9BM384065PB289413","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1909371,"2022-09-08",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384065PB293979","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ1A38 - DF","ÔNIBUS BÁSICO","9BM384065PB293979","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1909373,"2022-09-08",265000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB295591","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C80 - DF","ÔNIBUS BÁSICO","9BM384078PB295591","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917560,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289266","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C88 - DF","ÔNIBUS BÁSICO","9BM384078PB289266","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1892194,"2022-08-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB295624","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C93 - DF","ÔNIBUS BÁSICO","9BM384078PB295624","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1912753,"2022-09-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297030","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C99 - DF","ÔNIBUS BÁSICO","9BM384078PB297030","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917566,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297031","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5D03 - DF","ÔNIBUS BÁSICO","9BM384078PB297031","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917567,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297032","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5D08 - DF","ÔNIBUS BÁSICO","9BM384078PB297032","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917568,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297033","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5D18 - DF","ÔNIBUS BÁSICO","9BM384078PB297033","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917569,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297036","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5D28 - DF","ÔNIBUS BÁSICO","9BM384078PB297036","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918574,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB295626","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5D34 - DF","ÔNIBUS BÁSICO","9BM384078PB295626","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1912752,"2022-09-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB295623","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5D43 - DF","ÔNIBUS BÁSICO","9BM384078PB295623","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1912754,"2022-09-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297039","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C12 - DF","ÔNIBUS BÁSICO","9BM384078PB297039","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918576,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297040","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C27 - DF","ÔNIBUS BÁSICO","9BM384078PB297040","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918577,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297041","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C30 - DF","ÔNIBUS BÁSICO","9BM384078PB297041","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918578,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS PADRON","9BVT5T728HE404051","VOLVO / VOLVO MILLENIUM U",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","PBW1809 - DF","ÔNIBUS PADRON","9BVT5T728HE404051","VOLVO / VOLVO MILLENIUM U",2017,1,"2019-09-25",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,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297042","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C32 - DF","ÔNIBUS BÁSICO","9BM384078PB297042","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918579,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB296718","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C35 - DF","ÔNIBUS BÁSICO","9BM384078PB296718","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918573,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297038","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C40 - DF","ÔNIBUS BÁSICO","9BM384078PB297038","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918575,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297028","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C45 - DF","ÔNIBUS BÁSICO","9BM384078PB297028","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917565,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297568","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C77 - DF","ÔNIBUS BÁSICO","9BM384078PB297568","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918581,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297025","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C52 - DF","ÔNIBUS BÁSICO","9BM384078PB297025","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917562,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297026","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C58 - DF","ÔNIBUS BÁSICO","9BM384078PB297026","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917563,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297027","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ5C69 - DF","ÔNIBUS BÁSICO","9BM384078PB297027","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917564,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297322","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F75 - DF","ÔNIBUS BÁSICO","9BM384078PB297322","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918582,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB295627","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F72 - DF","ÔNIBUS BÁSICO","9BM384078PB295627","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1912751,"2022-09-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289151","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F69 - DF","ÔNIBUS BÁSICO","9BM384078PB289151","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1892193,"2022-08-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289368","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F67 - DF","ÔNIBUS BÁSICO","9BM384078PB289368","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1892197,"2022-08-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289235","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F65 - DF","ÔNIBUS BÁSICO","9BM384078PB289235","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1892195,"2022-08-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB291206","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F62 - DF","ÔNIBUS BÁSICO","9BM384078PB291206","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1912750,"2022-09-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB289281","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F57 - DF","ÔNIBUS BÁSICO","9BM384078PB289281","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1892196,"2022-08-15",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297043","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F55 - DF","ÔNIBUS BÁSICO","9BM384078PB297043","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1918580,"2022-09-23",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB296717","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F53 - DF","ÔNIBUS BÁSICO","9BM384078PB296717","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1917561,"2022-09-22",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298957","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F50 - DF","ÔNIBUS BÁSICO","9BM384078PB298957","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922266,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298958","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F44 - DF","ÔNIBUS BÁSICO","9BM384078PB298958","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922267,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298961","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7A86 - DF","ÔNIBUS BÁSICO","9BM384078PB298961","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922268,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298968","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F39 - DF","ÔNIBUS BÁSICO","9BM384078PB298968","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922270,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298963","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F27 - DF","ÔNIBUS BÁSICO","9BM384078PB298963","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922271,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298965","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ6F24 - DF","ÔNIBUS BÁSICO","9BM384078PB298965","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922272,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298960","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E62 - DF","ÔNIBUS BÁSICO","9BM384078PB298960","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922273,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298964","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ8H01 - DF","ÔNIBUS BÁSICO","9BM384078PB298964","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1922275,"2022-09-29",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB290901","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E66 - DF","ÔNIBUS BÁSICO","9BM384078PB290901","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921092,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB290916","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E68 - DF","ÔNIBUS BÁSICO","9BM384078PB290916","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921093,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB290911","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E73 - DF","ÔNIBUS BÁSICO","9BM384078PB290911","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921094,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB290927","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E78 - DF","ÔNIBUS BÁSICO","9BM384078PB290927","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921095,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB296708","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E81 - DF","ÔNIBUS BÁSICO","9BM384078PB296708","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921096,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297571","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E85 - DF","ÔNIBUS BÁSICO","9BM384078PB297571","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921097,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297569","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E58 - DF","ÔNIBUS BÁSICO","9BM384078PB297569","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921098,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB297608","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E34 - DF","ÔNIBUS BÁSICO","9BM384078PB297608","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921099,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298325","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E88 - DF","ÔNIBUS BÁSICO","9BM384078PB298325","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921100,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298365","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E92 - DF","ÔNIBUS BÁSICO","9BM384078PB298365","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1921101,"2022-09-28",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB298978","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E96 - DF","ÔNIBUS BÁSICO","9BM384078PB298978","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1923209,"2022-09-30",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB299872","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7E98 - DF","ÔNIBUS BÁSICO","9BM384078PB299872","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1925785,"2022-10-04",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB299881","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGQ7F01 - DF","ÔNIBUS BÁSICO","9BM384078PB299881","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1926571,"2022-10-05",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W6NR036834","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN1B66 - DF","MIDIÔNIBUS","9532E82W6NR036834","VOLKSWAGEN / VW 15190",2022,567885,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W7NR038530","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN1B41 - DF","MIDIÔNIBUS","9532E82W7NR038530","VOLKSWAGEN / VW 15190",2022,567886,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W9NR036830","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN1B44 - DF","MIDIÔNIBUS","9532E82W9NR036830","VOLKSWAGEN / VW 15190",2022,567887,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W0NR033928","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN1B47 - DF","MIDIÔNIBUS","9532E82W0NR033928","VOLKSWAGEN / VW 15190",2022,567935,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W2NR036880","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2A84 - DF","MIDIÔNIBUS","9532E82W2NR036880","VOLKSWAGEN / VW 15190",2022,567936,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W3NR039755","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2A82 - DF","MIDIÔNIBUS","9532E82W3NR039755","VOLKSWAGEN / VW 15190",2022,567937,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W7NR033943","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2A55 - DF","MIDIÔNIBUS","9532E82W7NR033943","VOLKSWAGEN / VW 15190",2022,567938,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W3NR036838","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2A57 - DF","MIDIÔNIBUS","9532E82W3NR036838","VOLKSWAGEN / VW 15190",2022,567939,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4NR032832","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2A77 - DF","MIDIÔNIBUS","9532E82W4NR032832","VOLKSWAGEN / VW 15190",2022,567940,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W7NR036230","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2A80 - DF","MIDIÔNIBUS","9532E82W7NR036230","VOLKSWAGEN / VW 15190",2022,567941,"2022-03-31",256000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W0PR018185","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2E36 - DF","MIDIÔNIBUS","9532E82W0PR018185","VOLKSWAGEN / VW 15190",2023,573070,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W1PR017790","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C04 - DF","MIDIÔNIBUS","9532E82W1PR017790","VOLKSWAGEN / VW 15190",2023,573071,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W3PR017175","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C09 - DF","MIDIÔNIBUS","9532E82W3PR017175","VOLKSWAGEN / VW 15190",2023,573072,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4PR017184","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C12 - DF","MIDIÔNIBUS","9532E82W4PR017184","VOLKSWAGEN / VW 15190",2023,573073,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W6PR017171","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C16 - DF","MIDIÔNIBUS","9532E82W6PR017171","VOLKSWAGEN / VW 15190",2023,573084,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W6PR017798","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C18 - DF","MIDIÔNIBUS","9532E82W6PR017798","VOLKSWAGEN / VW 15190",2023,573074,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W0PR017800","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C21 - DF","MIDIÔNIBUS","9532E82W0PR017800","VOLKSWAGEN / VW 15190",2023,573081,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W5PR016240","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C23 - DF","MIDIÔNIBUS","9532E82W5PR016240","VOLKSWAGEN / VW 15190",2023,573083,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4PR016360","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C26 - DF","MIDIÔNIBUS","9532E82W4PR016360","VOLKSWAGEN / VW 15190",2023,573082,"2022-05-18",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W5PR018800","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C29 - DF","MIDIÔNIBUS","9532E82W5PR018800","VOLKSWAGEN / VW 15190",2023,573567,"2022-05-23",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W5PR016349","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C31 - DF","MIDIÔNIBUS","9532E82W5PR016349","VOLKSWAGEN / VW 15190",2023,573354,"2022-05-20",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W0PR016209","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2C33 - DF","MIDIÔNIBUS","9532E82W0PR016209","VOLKSWAGEN / VW 15190",2023,573866,"2022-05-25",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4PR019209","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGN2E34 - DF","MIDIÔNIBUS","9532E82W4PR019209","VOLKSWAGEN / VW 15190",2023,573868,"2022-05-25",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4PR020232","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A40 - DF","MIDIÔNIBUS","9532E82W4PR020232","VOLKSWAGEN / VW 15190",2023,575047,"2022-05-30",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4PR020246","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A37 - DF","MIDIÔNIBUS","9532E82W4PR020246","VOLKSWAGEN / VW 15190",2023,574774,"2022-05-30",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W5PR020238","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A30 - DF","MIDIÔNIBUS","9532E82W5PR020238","VOLKSWAGEN / VW 15190",2023,574775,"2022-05-30",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W9PR019531","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO0A51 - DF","MIDIÔNIBUS","9532E82W9PR019531","VOLKSWAGEN / VW 15190",2023,574776,"2022-05-30",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W9PR020291","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO2F81 - DF","MIDIÔNIBUS","9532E82W9PR020291","VOLKSWAGEN / VW 15190",2023,576467,"2022-06-09",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W8PR020573","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F56 - DF","MIDIÔNIBUS","9532E82W8PR020573","VOLKSWAGEN / VW 15190",2023,576601,"2022-06-10",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W3PR021999","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F69 - DF","MIDIÔNIBUS","9532E82W3PR021999","VOLKSWAGEN / VW 15190",2023,577303,"2022-06-22",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W2PR020570","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F75 - DF","MIDIÔNIBUS","9532E82W2PR020570","VOLKSWAGEN / VW 15190",2023,577302,"2022-06-22",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W5PR020319","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO5F78 - DF","MIDIÔNIBUS","9532E82W5PR020319","VOLKSWAGEN / VW 15190",2023,579219,"2022-06-29",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4PR022417","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6D89 - DF","MIDIÔNIBUS","9532E82W4PR022417","VOLKSWAGEN / VW 15190",2023,579218,"2022-06-29",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W8PR022405","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6D92 - DF","MIDIÔNIBUS","9532E82W8PR022405","VOLKSWAGEN / VW 15190",2023,578293,"2022-06-27",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W0PR022401","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6D90 - DF","MIDIÔNIBUS","9532E82W0PR022401","VOLKSWAGEN / VW 15190",2023,578292,"2022-06-27",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W1PR026022","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6D93 - DF","MIDIÔNIBUS","9532E82W1PR026022","VOLKSWAGEN / VW 15190",2023,580334,"2022-07-11",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W1PR026036","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO6J87 - DF","MIDIÔNIBUS","9532E82W1PR026036","VOLKSWAGEN / VW 15190",2023,581294,"2022-07-21",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W4PR026015","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGO7A01 - DF","MIDIÔNIBUS","9532E82W4PR026015","VOLKSWAGEN / VW 15190",2023,581295,"2022-07-21",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82WXPR026004","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3H47 - DF","MIDIÔNIBUS","9532E82WXPR026004","VOLKSWAGEN / VW 15190",2023,583521,"2022-07-29",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W0PR027310","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3I40 - DF","MIDIÔNIBUS","9532E82W0PR027310","VOLKSWAGEN / VW 15190",2023,584190,"2022-07-29",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W7PR026316","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5D42 - DF","MIDIÔNIBUS","9532E82W7PR026316","VOLKSWAGEN / VW 15190",2023,584191,"2022-07-29",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W6PR020927","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP3I37 - DF","MIDIÔNIBUS","9532E82W6PR020927","VOLKSWAGEN / VW 15190",2023,583540,"2022-07-29",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W1PR024254","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5D26 - DF","MIDIÔNIBUS","9532E82W1PR024254","VOLKSWAGEN / VW 15190",2023,583558,"2022-07-29",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82WXPR026102","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP8B31 - DF","MIDIÔNIBUS","9532E82WXPR026102","VOLKSWAGEN / VW 15190",2023,585241,"2022-08-15",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W9PR026009","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C88 - DF","MIDIÔNIBUS","9532E82W9PR026009","VOLKSWAGEN / VW 15190",2023,585721,"2022-08-17",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W9PR026463","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP5J25 - DF","MIDIÔNIBUS","9532E82W9PR026463","VOLKSWAGEN / VW 15190",2023,588223,"2022-08-31",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W1PR027381","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7C80 - DF","MIDIÔNIBUS","9532E82W1PR027381","VOLKSWAGEN / VW 15190",2023,588221,"2022-08-31",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIDIÔNIBUS","9532E82W5PR023981","VOLKSWAGEN / VW 15190",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGP7D05 - DF","MIDIÔNIBUS","9532E82W5PR023981","VOLKSWAGEN / VW 15190",2023,588222,"2022-08-31",237780.42]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311621","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9F94 - DF","ÔNIBUS BÁSICO","9BM384078PB311621","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974791,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311184","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G72 - DF","ÔNIBUS BÁSICO","9BM384078PB311184","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974792,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311640","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G75 - DF","ÔNIBUS BÁSICO","9BM384078PB311640","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974793,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311680","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G77 - DF","ÔNIBUS BÁSICO","9BM384078PB311680","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974794,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311644","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G80 - DF","ÔNIBUS BÁSICO","9BM384078PB311644","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974795,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311633","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G83 - DF","ÔNIBUS BÁSICO","9BM384078PB311633","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974796,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311673","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G84 - DF","ÔNIBUS BÁSICO","9BM384078PB311673","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974797,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311683","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G86 - DF","ÔNIBUS BÁSICO","9BM384078PB311683","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974798,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311668","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G87 - DF","ÔNIBUS BÁSICO","9BM384078PB311668","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974799,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311659","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G91 - DF","ÔNIBUS BÁSICO","9BM384078PB311659","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974800,"2022-12-13",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB309852","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G49 - DF","ÔNIBUS BÁSICO","9BM384078PB309852","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974137,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB309822","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9G98 - DF","ÔNIBUS BÁSICO","9BM384078PB309822","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974138,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310074","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G54 - DF","ÔNIBUS BÁSICO","9BM384078PB310074","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974139,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310154","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGS9H03 - DF","ÔNIBUS BÁSICO","9BM384078PB310154","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974140,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310111","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G57 - DF","ÔNIBUS BÁSICO","9BM384078PB310111","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974141,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310209","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G60 - DF","ÔNIBUS BÁSICO","9BM384078PB310209","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974142,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310103","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G63 - DF","ÔNIBUS BÁSICO","9BM384078PB310103","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974143,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB307301","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G69 - DF","ÔNIBUS BÁSICO","9BM384078PB307301","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974144,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310222","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G73 - DF","ÔNIBUS BÁSICO","9BM384078PB310222","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974145,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310214","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G81 - DF","ÔNIBUS BÁSICO","9BM384078PB310214","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974146,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310188","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G85 - DF","ÔNIBUS BÁSICO","9BM384078PB310188","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974171,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310264","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G93 - DF","ÔNIBUS BÁSICO","9BM384078PB310264","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974172,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310261","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1G99 - DF","ÔNIBUS BÁSICO","9BM384078PB310261","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974173,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310245","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1H02 - DF","ÔNIBUS BÁSICO","9BM384078PB310245","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974174,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310270","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT1H04 - DF","ÔNIBUS BÁSICO","9BM384078PB310270","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974175,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310496","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G88 - DF","ÔNIBUS BÁSICO","9BM384078PB310496","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974176,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310532","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H21 - DF","ÔNIBUS BÁSICO","9BM384078PB310532","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974177,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310581","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H19 - DF","ÔNIBUS BÁSICO","9BM384078PB310581","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974178,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310569","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H17 - DF","ÔNIBUS BÁSICO","9BM384078PB310569","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974179,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB310544","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H26 - DF","ÔNIBUS BÁSICO","9BM384078PB310544","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974180,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312389","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H24 - DF","ÔNIBUS BÁSICO","9BM384078PB312389","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974181,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312385","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H16 - DF","ÔNIBUS BÁSICO","9BM384078PB312385","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974182,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312409","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H14 - DF","ÔNIBUS BÁSICO","9BM384078PB312409","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974183,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312421","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G90 - DF","ÔNIBUS BÁSICO","9BM384078PB312421","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974184,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312392","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G81 - DF","ÔNIBUS BÁSICO","9BM384078PB312392","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974185,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312413","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H11 - DF","ÔNIBUS BÁSICO","9BM384078PB312413","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974186,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312434","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H10 - DF","ÔNIBUS BÁSICO","9BM384078PB312434","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974187,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312399","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H08 - DF","ÔNIBUS BÁSICO","9BM384078PB312399","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974188,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312432","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G91 - DF","ÔNIBUS BÁSICO","9BM384078PB312432","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974189,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312441","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H05 - DF","ÔNIBUS BÁSICO","9BM384078PB312441","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974190,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB306859","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H04 - DF","ÔNIBUS BÁSICO","9BM384078PB306859","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974217,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB309063","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H02 - DF","ÔNIBUS BÁSICO","9BM384078PB309063","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974218,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311127","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5H00 - DF","ÔNIBUS BÁSICO","9BM384078PB311127","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974219,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311155","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G93 - DF","ÔNIBUS BÁSICO","9BM384078PB311155","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974220,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311606","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G94 - DF","ÔNIBUS BÁSICO","9BM384078PB311606","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974221,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311602","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G95 - DF","ÔNIBUS BÁSICO","9BM384078PB311602","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974222,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311200","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G83 - DF","ÔNIBUS BÁSICO","9BM384078PB311200","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974223,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311167","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G86 - DF","ÔNIBUS BÁSICO","9BM384078PB311167","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974224,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311614","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G78 - DF","ÔNIBUS BÁSICO","9BM384078PB311614","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974225,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311625","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5G84 - DF","ÔNIBUS BÁSICO","9BM384078PB311625","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974146,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312907","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J06 - DF","ÔNIBUS BÁSICO","9BM384078PB312907","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974227,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312944","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J10 - DF","ÔNIBUS BÁSICO","9BM384078PB312944","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974228,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312950","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J12 - DF","ÔNIBUS BÁSICO","9BM384078PB312950","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974229,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313112","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J13 - DF","ÔNIBUS BÁSICO","9BM384078PB313112","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974230,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312942","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J15 - DF","ÔNIBUS BÁSICO","9BM384078PB312942","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974231,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313110","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J17 - DF","ÔNIBUS BÁSICO","9BM384078PB313110","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974232,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313108","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J21 - DF","ÔNIBUS BÁSICO","9BM384078PB313108","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974233,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313098","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J24 - DF","ÔNIBUS BÁSICO","9BM384078PB313098","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974234,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313123","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J28 - DF","ÔNIBUS BÁSICO","9BM384078PB313123","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974235,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313119","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT5J02 - DF","ÔNIBUS BÁSICO","9BM384078PB313119","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974236,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312453","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D08 - DF","ÔNIBUS BÁSICO","9BM384078PB312453","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974260,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312897","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D20 - DF","ÔNIBUS BÁSICO","9BM384078PB312897","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974261,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312909","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D10 - DF","ÔNIBUS BÁSICO","9BM384078PB312909","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974262,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312892","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D11 - DF","ÔNIBUS BÁSICO","9BM384078PB312892","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974263,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312460","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D15 - DF","ÔNIBUS BÁSICO","9BM384078PB312460","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974264,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312448","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D18 - DF","ÔNIBUS BÁSICO","9BM384078PB312448","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974265,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312887","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D21 - DF","ÔNIBUS BÁSICO","9BM384078PB312887","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974266,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312895","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D24 - DF","ÔNIBUS BÁSICO","9BM384078PB312895","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974267,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312455","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D34 - DF","ÔNIBUS BÁSICO","9BM384078PB312455","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974268,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312903","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D37 - DF","ÔNIBUS BÁSICO","9BM384078PB312903","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974269,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313104","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D39 - DF","ÔNIBUS BÁSICO","9BM384078PB313104","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974281,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312943","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D41 - DF","ÔNIBUS BÁSICO","9BM384078PB312943","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974282,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312939","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D43 - DF","ÔNIBUS BÁSICO","9BM384078PB312939","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974283,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312948","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D45 - DF","ÔNIBUS BÁSICO","9BM384078PB312948","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974284,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312940","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D47 - DF","ÔNIBUS BÁSICO","9BM384078PB312940","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974285,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312952","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D48 - DF","ÔNIBUS BÁSICO","9BM384078PB312952","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974285,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313101","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D49 - DF","ÔNIBUS BÁSICO","9BM384078PB313101","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974287,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312947","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D52 - DF","ÔNIBUS BÁSICO","9BM384078PB312947","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974288,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB313132","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D53 - DF","ÔNIBUS BÁSICO","9BM384078PB313132","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974289,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312951","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGT9D54 - DF","ÔNIBUS BÁSICO","9BM384078PB312951","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974290,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311662","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J18 - DF","ÔNIBUS BÁSICO","9BM384078PB311662","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974303,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311936","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J29 - DF","ÔNIBUS BÁSICO","9BM384078PB311936","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974304,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311910","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J32 - DF","ÔNIBUS BÁSICO","9BM384078PB311910","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974305,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311921","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J35 - DF","ÔNIBUS BÁSICO","9BM384078PB311921","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974306,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB311927","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J36 - DF","ÔNIBUS BÁSICO","9BM384078PB311927","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974307,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312266","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J39 - DF","ÔNIBUS BÁSICO","9BM384078PB312266","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974308,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312284","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J42 - DF","ÔNIBUS BÁSICO","9BM384078PB312284","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974309,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312311","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J43 - DF","ÔNIBUS BÁSICO","9BM384078PB312311","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974310,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312280","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J28 - DF","ÔNIBUS BÁSICO","9BM384078PB312280","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974311,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312315","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J25 - DF","ÔNIBUS BÁSICO","9BM384078PB312315","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974312,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312292","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J24 - DF","ÔNIBUS BÁSICO","9BM384078PB312292","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974323,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312303","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU0J21 - DF","ÔNIBUS BÁSICO","9BM384078PB312303","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974324,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312426","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5E55 - DF","ÔNIBUS BÁSICO","9BM384078PB312426","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974325,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312271","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B60 - DF","ÔNIBUS BÁSICO","9BM384078PB312271","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974326,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312397","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B62 - DF","ÔNIBUS BÁSICO","9BM384078PB312397","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974327,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312376","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B64 - DF","ÔNIBUS BÁSICO","9BM384078PB312376","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974328,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312406","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B65 - DF","ÔNIBUS BÁSICO","9BM384078PB312406","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974329,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312383","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B67 - DF","ÔNIBUS BÁSICO","9BM384078PB312383","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974330,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312418","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B69 - DF","ÔNIBUS BÁSICO","9BM384078PB312418","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974331,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312373","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B95 - DF","ÔNIBUS BÁSICO","9BM384078PB312373","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974332,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312894","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B73 - DF","ÔNIBUS BÁSICO","9BM384078PB312894","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974333,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312913","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B76 - DF","ÔNIBUS BÁSICO","9BM384078PB312913","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974334,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312444","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B78 - DF","ÔNIBUS BÁSICO","9BM384078PB312444","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974335,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312924","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B79 - DF","ÔNIBUS BÁSICO","9BM384078PB312924","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974336,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312926","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B82 - DF","ÔNIBUS BÁSICO","9BM384078PB312926","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974337,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312937","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B85 - DF","ÔNIBUS BÁSICO","9BM384078PB312937","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974338,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312932","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B87 - DF","ÔNIBUS BÁSICO","9BM384078PB312932","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974339,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312918","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B89 - DF","ÔNIBUS BÁSICO","9BM384078PB312918","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974340,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312920","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B90 - DF","ÔNIBUS BÁSICO","9BM384078PB312920","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974341,"2022-12-12",251000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÔNIBUS BÁSICO","9BM384078PB312935","MBB / MBB OF 1721 EURO V DE 5950 MMEE",null,null,"SB","URBI - MOBILID. URBANA - BACIA 03","SGU5B92 - DF","ÔNIBUS BÁSICO","9BM384078PB312935","MBB / MBB OF 1721 EURO V DE 5950 MMEE",2023,1974342,"2022-12-12",251000]